[JCBNEXT] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 5.71%
YoY- 99.61%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 65,513 64,212 62,498 58,805 54,995 50,200 44,313 29.68%
PBT 24,895 20,299 19,389 18,183 16,613 15,811 13,908 47.26%
Tax -2,268 -809 -312 -134 185 -1,036 -994 73.05%
NP 22,627 19,490 19,077 18,049 16,798 14,775 12,914 45.18%
-
NP to SH 21,708 18,587 18,104 17,306 16,371 14,394 12,752 42.43%
-
Tax Rate 9.11% 3.99% 1.61% 0.74% -1.11% 6.55% 7.15% -
Total Cost 42,886 44,722 43,421 40,756 38,197 35,425 31,399 23.03%
-
Net Worth 60,850 54,740 50,622 48,302 42,133 34,173 30,162 59.45%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,083 3,041 - - - - - -
Div Payout % 28.02% 16.36% - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 60,850 54,740 50,622 48,302 42,133 34,173 30,162 59.45%
NOSH 202,834 202,742 202,489 201,261 200,633 201,023 201,083 0.57%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 34.54% 30.35% 30.52% 30.69% 30.54% 29.43% 29.14% -
ROE 35.67% 33.95% 35.76% 35.83% 38.86% 42.12% 42.28% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 32.30 31.67 30.86 29.22 27.41 24.97 22.04 28.93%
EPS 10.70 9.17 8.94 8.60 8.16 7.16 6.34 41.61%
DPS 3.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.27 0.25 0.24 0.21 0.17 0.15 58.53%
Adjusted Per Share Value based on latest NOSH - 201,261
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 46.80 45.87 44.64 42.00 39.28 35.86 31.65 29.69%
EPS 15.51 13.28 12.93 12.36 11.69 10.28 9.11 42.44%
DPS 4.35 2.17 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4346 0.391 0.3616 0.345 0.301 0.2441 0.2154 59.46%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.18 1.31 1.24 1.09 0.93 0.83 0.75 -
P/RPS 3.65 4.14 4.02 3.73 3.39 3.32 3.40 4.83%
P/EPS 11.03 14.29 13.87 12.68 11.40 11.59 11.83 -4.54%
EY 9.07 7.00 7.21 7.89 8.77 8.63 8.46 4.73%
DY 2.54 1.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.93 4.85 4.96 4.54 4.43 4.88 5.00 -14.79%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 16/11/06 24/08/06 18/05/06 21/02/06 22/11/05 09/08/05 -
Price 1.27 1.20 1.33 1.37 0.99 0.91 0.84 -
P/RPS 3.93 3.79 4.31 4.69 3.61 3.64 3.81 2.08%
P/EPS 11.87 13.09 14.88 15.93 12.13 12.71 13.25 -7.05%
EY 8.43 7.64 6.72 6.28 8.24 7.87 7.55 7.60%
DY 2.36 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.23 4.44 5.32 5.71 4.71 5.35 5.60 -17.01%

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