[JAVA] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[JAVA] JAVA BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 18.4%
YoY- 323.1%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA'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 301,443 305,367 313,824 333,895 305,904 296,133 262,111 9.74%
PBT 38,503 61,654 72,593 75,937 63,975 40,275 25,807 30.47%
Tax 414 408 291 -429 -198 -534 -635 -
NP 38,917 62,062 72,884 75,508 63,777 39,741 25,172 33.59%
-
NP to SH 38,921 62,062 72,884 75,477 63,746 39,710 25,141 33.71%
-
Tax Rate -1.08% -0.66% -0.40% 0.56% 0.31% 1.33% 2.46% -
Total Cost 262,526 243,305 240,940 258,387 242,127 256,392 236,939 7.05%
-
Net Worth 233,117 245,455 237,429 160,542 166,923 0 99,639 75.96%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 14,932 14,932 14,932 4,332 4,332 4,332 4,332 127.67%
Div Payout % 38.37% 24.06% 20.49% 5.74% 6.80% 10.91% 17.23% -
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 233,117 245,455 237,429 160,542 166,923 0 99,639 75.96%
NOSH 161,887 152,456 149,326 145,947 165,271 165,310 144,405 7.89%
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 12.91% 20.32% 23.22% 22.61% 20.85% 13.42% 9.60% -
ROE 16.70% 25.28% 30.70% 47.01% 38.19% 0.00% 25.23% -
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 186.21 200.30 210.16 228.78 185.09 179.14 181.51 1.71%
EPS 24.04 40.71 48.81 51.72 38.57 24.02 17.41 23.92%
DPS 9.22 9.79 10.00 2.97 2.62 2.62 3.00 110.95%
NAPS 1.44 1.61 1.59 1.10 1.01 0.00 0.69 63.08%
Adjusted Per Share Value based on latest NOSH - 145,947
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 173.85 176.11 180.99 192.56 176.42 170.78 151.16 9.74%
EPS 22.45 35.79 42.03 43.53 36.76 22.90 14.50 33.72%
DPS 8.61 8.61 8.61 2.50 2.50 2.50 2.50 127.54%
NAPS 1.3444 1.4156 1.3693 0.9259 0.9627 0.00 0.5746 75.96%
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 1.69 2.52 2.78 3.20 1.65 0.70 0.59 -
P/RPS 0.91 1.26 1.32 1.40 0.89 0.39 0.33 96.28%
P/EPS 7.03 6.19 5.70 6.19 4.28 2.91 3.39 62.40%
EY 14.23 16.15 17.56 16.16 23.38 34.32 29.51 -38.42%
DY 5.46 3.89 3.60 0.93 1.59 3.74 5.08 4.91%
P/NAPS 1.17 1.57 1.75 2.91 1.63 0.00 0.86 22.71%
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 28/02/08 30/11/07 03/09/07 31/05/07 27/02/07 30/11/06 30/08/06 -
Price 1.50 2.02 2.67 2.98 3.02 1.63 0.69 -
P/RPS 0.81 1.01 1.27 1.30 1.63 0.91 0.38 65.40%
P/EPS 6.24 4.96 5.47 5.76 7.83 6.79 3.96 35.30%
EY 16.03 20.15 18.28 17.35 12.77 14.74 25.23 -26.03%
DY 6.15 4.85 3.75 1.00 0.87 1.61 4.35 25.88%
P/NAPS 1.04 1.25 1.68 2.71 2.99 0.00 1.00 2.64%

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