[JCBNEXT] YoY 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
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 123,106 98,216 98,824 90,409 67,790 58,805 30,582 26.11%
PBT 58,633 42,536 34,358 38,825 26,550 18,183 9,419 35.61%
Tax -12,663 -9,987 -4,545 -3,722 -2,345 -134 -749 60.17%
NP 45,970 32,549 29,813 35,103 24,205 18,049 8,670 32.03%
-
NP to SH 43,578 30,784 27,950 33,372 23,200 17,306 8,670 30.86%
-
Tax Rate 21.60% 23.48% 13.23% 9.59% 8.83% 0.74% 7.95% -
Total Cost 77,136 65,667 69,011 55,306 43,585 40,756 21,912 23.32%
-
Net Worth 177,129 175,722 115,008 95,315 0 48,302 28,103 35.89%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 21,312 13,244 10,854 10,745 6,083 - - -
Div Payout % 48.91% 43.03% 38.84% 32.20% 26.22% - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 177,129 175,722 115,008 95,315 0 48,302 28,103 35.89%
NOSH 316,302 313,790 310,833 307,470 202,721 201,261 200,738 7.86%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 37.34% 33.14% 30.17% 38.83% 35.71% 30.69% 28.35% -
ROE 24.60% 17.52% 24.30% 35.01% 0.00% 35.83% 30.85% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 38.92 31.30 31.79 29.40 33.44 29.22 15.23 16.91%
EPS 13.78 9.81 8.99 10.85 11.44 8.60 4.32 21.31%
DPS 6.75 4.25 3.50 3.49 3.00 0.00 0.00 -
NAPS 0.56 0.56 0.37 0.31 0.00 0.24 0.14 25.97%
Adjusted Per Share Value based on latest NOSH - 307,470
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 93.54 74.62 75.09 68.69 51.51 44.68 23.24 26.10%
EPS 33.11 23.39 21.24 25.36 17.63 13.15 6.59 30.85%
DPS 16.19 10.06 8.25 8.16 4.62 0.00 0.00 -
NAPS 1.3458 1.3351 0.8738 0.7242 0.00 0.367 0.2135 35.89%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.68 2.00 0.98 1.58 1.22 1.09 0.78 -
P/RPS 6.89 6.39 3.08 5.37 3.65 3.73 5.12 5.07%
P/EPS 19.45 20.39 10.90 14.56 10.66 12.68 18.06 1.24%
EY 5.14 4.91 9.18 6.87 9.38 7.89 5.54 -1.24%
DY 2.52 2.13 3.57 2.21 2.46 0.00 0.00 -
P/NAPS 4.79 3.57 2.65 5.10 0.00 4.54 5.57 -2.48%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 18/05/11 18/05/10 14/05/09 20/05/08 15/05/07 18/05/06 - -
Price 2.80 2.03 1.13 1.72 1.21 1.37 0.00 -
P/RPS 7.19 6.49 3.55 5.85 3.62 4.69 0.00 -
P/EPS 20.32 20.69 12.57 15.85 10.57 15.93 0.00 -
EY 4.92 4.83 7.96 6.31 9.46 6.28 0.00 -
DY 2.41 2.09 3.10 2.03 2.48 0.00 0.00 -
P/NAPS 5.00 3.63 3.05 5.55 0.00 5.71 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