[JCBNEXT] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 7.56%
YoY- 27.27%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 94,468 98,824 102,331 103,246 97,422 90,409 83,058 8.96%
PBT 32,369 34,358 39,918 43,930 41,273 38,825 33,665 -2.58%
Tax -4,594 -4,545 -4,943 -4,119 -4,089 -3,722 -3,380 22.72%
NP 27,775 29,813 34,975 39,811 37,184 35,103 30,285 -5.60%
-
NP to SH 26,189 27,950 32,809 37,831 35,171 33,372 28,878 -6.31%
-
Tax Rate 14.19% 13.23% 12.38% 9.38% 9.91% 9.59% 10.04% -
Total Cost 66,693 69,011 67,356 63,435 60,238 55,306 52,773 16.90%
-
Net Worth 118,449 115,008 108,372 111,782 101,984 95,315 85,965 23.84%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 10,854 10,854 10,854 16,955 10,745 10,745 10,745 0.67%
Div Payout % 41.45% 38.84% 33.08% 44.82% 30.55% 32.20% 37.21% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 118,449 115,008 108,372 111,782 101,984 95,315 85,965 23.84%
NOSH 311,709 310,833 309,636 310,508 309,044 307,470 307,018 1.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 29.40% 30.17% 34.18% 38.56% 38.17% 38.83% 36.46% -
ROE 22.11% 24.30% 30.27% 33.84% 34.49% 35.01% 33.59% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 30.31 31.79 33.05 33.25 31.52 29.40 27.05 7.88%
EPS 8.40 8.99 10.60 12.18 11.38 10.85 9.41 -7.29%
DPS 3.50 3.50 3.50 5.50 3.48 3.49 3.50 0.00%
NAPS 0.38 0.37 0.35 0.36 0.33 0.31 0.28 22.60%
Adjusted Per Share Value based on latest NOSH - 310,508
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 67.48 70.59 73.09 73.75 69.59 64.58 59.33 8.96%
EPS 18.71 19.96 23.44 27.02 25.12 23.84 20.63 -6.31%
DPS 7.75 7.75 7.75 12.11 7.68 7.68 7.68 0.60%
NAPS 0.8461 0.8215 0.7741 0.7984 0.7285 0.6808 0.614 23.85%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.14 0.98 1.28 1.69 1.77 1.58 1.73 -
P/RPS 3.76 3.08 3.87 5.08 5.61 5.37 6.39 -29.80%
P/EPS 13.57 10.90 12.08 13.87 15.55 14.56 18.39 -18.35%
EY 7.37 9.18 8.28 7.21 6.43 6.87 5.44 22.45%
DY 3.07 3.57 2.73 3.25 1.96 2.21 2.02 32.22%
P/NAPS 3.00 2.65 3.66 4.69 5.36 5.10 6.18 -38.26%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 14/05/09 20/02/09 21/11/08 04/09/08 20/05/08 25/02/08 -
Price 1.25 1.13 1.27 1.34 1.75 1.72 1.75 -
P/RPS 4.12 3.55 3.84 4.03 5.55 5.85 6.47 -26.00%
P/EPS 14.88 12.57 11.99 11.00 15.38 15.85 18.61 -13.86%
EY 6.72 7.96 8.34 9.09 6.50 6.31 5.37 16.14%
DY 2.80 3.10 2.76 4.10 1.99 2.03 2.00 25.17%
P/NAPS 3.29 3.05 3.63 3.72 5.30 5.55 6.25 -34.83%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment