[JCBNEXT] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 15.56%
YoY- 43.84%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 102,331 103,246 97,422 90,409 83,058 75,548 70,601 27.93%
PBT 39,918 43,930 41,273 38,825 33,665 34,025 29,213 23.02%
Tax -4,943 -4,119 -4,089 -3,722 -3,380 -3,114 -2,784 46.37%
NP 34,975 39,811 37,184 35,103 30,285 30,911 26,429 20.43%
-
NP to SH 32,809 37,831 35,171 33,372 28,878 29,724 25,576 17.97%
-
Tax Rate 12.38% 9.38% 9.91% 9.59% 10.04% 9.15% 9.53% -
Total Cost 67,356 63,435 60,238 55,306 52,773 44,637 44,172 32.31%
-
Net Worth 108,372 111,782 101,984 95,315 85,965 0 0 -
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 10,854 16,955 10,745 10,745 10,745 3,042 6,083 46.85%
Div Payout % 33.08% 44.82% 30.55% 32.20% 37.21% 10.24% 23.79% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 108,372 111,782 101,984 95,315 85,965 0 0 -
NOSH 309,636 310,508 309,044 307,470 307,018 204,406 203,501 32.12%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 34.18% 38.56% 38.17% 38.83% 36.46% 40.92% 37.43% -
ROE 30.27% 33.84% 34.49% 35.01% 33.59% 0.00% 0.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 33.05 33.25 31.52 29.40 27.05 36.96 34.69 -3.16%
EPS 10.60 12.18 11.38 10.85 9.41 14.54 12.57 -10.69%
DPS 3.50 5.50 3.48 3.49 3.50 1.50 3.00 10.77%
NAPS 0.35 0.36 0.33 0.31 0.28 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 307,470
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 73.09 73.75 69.59 64.58 59.33 53.96 50.43 27.92%
EPS 23.44 27.02 25.12 23.84 20.63 21.23 18.27 17.98%
DPS 7.75 12.11 7.68 7.68 7.68 2.17 4.35 46.70%
NAPS 0.7741 0.7984 0.7285 0.6808 0.614 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.28 1.69 1.77 1.58 1.73 1.39 1.47 -
P/RPS 3.87 5.08 5.61 5.37 6.39 3.76 4.24 -5.87%
P/EPS 12.08 13.87 15.55 14.56 18.39 9.56 11.70 2.14%
EY 8.28 7.21 6.43 6.87 5.44 10.46 8.55 -2.10%
DY 2.73 3.25 1.96 2.21 2.02 1.08 2.04 21.33%
P/NAPS 3.66 4.69 5.36 5.10 6.18 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 21/11/08 04/09/08 20/05/08 25/02/08 23/11/07 24/08/07 -
Price 1.27 1.34 1.75 1.72 1.75 1.47 1.37 -
P/RPS 3.84 4.03 5.55 5.85 6.47 3.98 3.95 -1.85%
P/EPS 11.99 11.00 15.38 15.85 18.61 10.11 10.90 6.52%
EY 8.34 9.09 6.50 6.31 5.37 9.89 9.17 -6.10%
DY 2.76 4.10 1.99 2.03 2.00 1.02 2.19 16.59%
P/NAPS 3.63 3.72 5.30 5.55 6.25 0.00 0.00 -

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