[JCBNEXT] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -2.85%
YoY- 33.03%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 117,107 92,341 102,331 83,058 65,513 54,995 18,761 35.67%
PBT 55,156 36,625 39,918 33,665 24,895 16,613 5,499 46.82%
Tax -12,018 -7,379 -4,943 -3,380 -2,268 185 -362 79.22%
NP 43,138 29,246 34,975 30,285 22,627 16,798 5,137 42.54%
-
NP to SH 40,981 27,687 32,809 28,878 21,708 16,371 5,137 41.33%
-
Tax Rate 21.79% 20.15% 12.38% 10.04% 9.11% -1.11% 6.58% -
Total Cost 73,969 63,095 67,356 52,773 42,886 38,197 13,624 32.55%
-
Net Worth 164,399 124,178 108,372 85,965 60,850 42,133 24,569 37.25%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 20,490 9,322 10,854 10,745 6,083 - - -
Div Payout % 50.00% 33.67% 33.08% 37.21% 28.02% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 164,399 124,178 108,372 85,965 60,850 42,133 24,569 37.25%
NOSH 316,153 310,445 309,636 307,018 202,834 200,633 189,000 8.94%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 36.84% 31.67% 34.18% 36.46% 34.54% 30.54% 27.38% -
ROE 24.93% 22.30% 30.27% 33.59% 35.67% 38.86% 20.91% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 37.04 29.74 33.05 27.05 32.30 27.41 9.93 24.52%
EPS 12.96 8.92 10.60 9.41 10.70 8.16 2.72 29.70%
DPS 6.50 3.00 3.50 3.50 3.00 0.00 0.00 -
NAPS 0.52 0.40 0.35 0.28 0.30 0.21 0.13 25.97%
Adjusted Per Share Value based on latest NOSH - 307,018
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 83.65 65.96 73.09 59.33 46.80 39.28 13.40 35.67%
EPS 29.27 19.78 23.44 20.63 15.51 11.69 3.67 41.32%
DPS 14.64 6.66 7.75 7.68 4.35 0.00 0.00 -
NAPS 1.1743 0.887 0.7741 0.614 0.4346 0.301 0.1755 37.25%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.98 1.41 1.28 1.73 1.18 0.93 0.82 -
P/RPS 8.05 4.74 3.87 6.39 3.65 3.39 8.26 -0.42%
P/EPS 22.99 15.81 12.08 18.39 11.03 11.40 30.17 -4.42%
EY 4.35 6.33 8.28 5.44 9.07 8.77 3.31 4.65%
DY 2.18 2.13 2.73 2.02 2.54 0.00 0.00 -
P/NAPS 5.73 3.52 3.66 6.18 3.93 4.43 6.31 -1.59%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 22/02/10 20/02/09 25/02/08 27/02/07 21/02/06 - -
Price 2.85 1.52 1.27 1.75 1.27 0.99 0.00 -
P/RPS 7.69 5.11 3.84 6.47 3.93 3.61 0.00 -
P/EPS 21.99 17.04 11.99 18.61 11.87 12.13 0.00 -
EY 4.55 5.87 8.34 5.37 8.43 8.24 0.00 -
DY 2.28 1.97 2.76 2.00 2.36 0.00 0.00 -
P/NAPS 5.48 3.80 3.63 6.25 4.23 4.71 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