[JCBNEXT] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
15-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 6.87%
YoY- 34.06%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 83,058 75,548 70,601 67,790 65,513 64,212 62,498 20.81%
PBT 33,665 34,025 29,213 26,550 24,895 20,299 19,389 44.31%
Tax -3,380 -3,114 -2,784 -2,345 -2,268 -809 -312 387.47%
NP 30,285 30,911 26,429 24,205 22,627 19,490 19,077 35.97%
-
NP to SH 28,878 29,724 25,576 23,200 21,708 18,587 18,104 36.40%
-
Tax Rate 10.04% 9.15% 9.53% 8.83% 9.11% 3.99% 1.61% -
Total Cost 52,773 44,637 44,172 43,585 42,886 44,722 43,421 13.84%
-
Net Worth 85,965 0 0 0 60,850 54,740 50,622 42.20%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 10,745 3,042 6,083 6,083 6,083 3,041 - -
Div Payout % 37.21% 10.24% 23.79% 26.22% 28.02% 16.36% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 85,965 0 0 0 60,850 54,740 50,622 42.20%
NOSH 307,018 204,406 203,501 202,721 202,834 202,742 202,489 31.88%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 36.46% 40.92% 37.43% 35.71% 34.54% 30.35% 30.52% -
ROE 33.59% 0.00% 0.00% 0.00% 35.67% 33.95% 35.76% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 27.05 36.96 34.69 33.44 32.30 31.67 30.86 -8.38%
EPS 9.41 14.54 12.57 11.44 10.70 9.17 8.94 3.46%
DPS 3.50 1.50 3.00 3.00 3.00 1.50 0.00 -
NAPS 0.28 0.00 0.00 0.00 0.30 0.27 0.25 7.82%
Adjusted Per Share Value based on latest NOSH - 202,721
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 59.33 53.96 50.43 48.42 46.80 45.87 44.64 20.82%
EPS 20.63 21.23 18.27 16.57 15.51 13.28 12.93 36.42%
DPS 7.68 2.17 4.35 4.35 4.35 2.17 0.00 -
NAPS 0.614 0.00 0.00 0.00 0.4346 0.391 0.3616 42.19%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.73 1.39 1.47 1.22 1.18 1.31 1.24 -
P/RPS 6.39 3.76 4.24 3.65 3.65 4.14 4.02 36.08%
P/EPS 18.39 9.56 11.70 10.66 11.03 14.29 13.87 20.62%
EY 5.44 10.46 8.55 9.38 9.07 7.00 7.21 -17.07%
DY 2.02 1.08 2.04 2.46 2.54 1.15 0.00 -
P/NAPS 6.18 0.00 0.00 0.00 3.93 4.85 4.96 15.74%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 23/11/07 24/08/07 15/05/07 27/02/07 16/11/06 24/08/06 -
Price 1.75 1.47 1.37 1.21 1.27 1.20 1.33 -
P/RPS 6.47 3.98 3.95 3.62 3.93 3.79 4.31 31.00%
P/EPS 18.61 10.11 10.90 10.57 11.87 13.09 14.88 16.03%
EY 5.37 9.89 9.17 9.46 8.43 7.64 6.72 -13.85%
DY 2.00 1.02 2.19 2.48 2.36 1.25 0.00 -
P/NAPS 6.25 0.00 0.00 0.00 4.23 4.44 5.32 11.30%

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