[JCBNEXT] QoQ 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
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 103,246 97,422 90,409 83,058 75,548 70,601 67,790 32.27%
PBT 43,930 41,273 38,825 33,665 34,025 29,213 26,550 39.76%
Tax -4,119 -4,089 -3,722 -3,380 -3,114 -2,784 -2,345 45.42%
NP 39,811 37,184 35,103 30,285 30,911 26,429 24,205 39.21%
-
NP to SH 37,831 35,171 33,372 28,878 29,724 25,576 23,200 38.41%
-
Tax Rate 9.38% 9.91% 9.59% 10.04% 9.15% 9.53% 8.83% -
Total Cost 63,435 60,238 55,306 52,773 44,637 44,172 43,585 28.34%
-
Net Worth 111,782 101,984 95,315 85,965 0 0 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 16,955 10,745 10,745 10,745 3,042 6,083 6,083 97.68%
Div Payout % 44.82% 30.55% 32.20% 37.21% 10.24% 23.79% 26.22% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 111,782 101,984 95,315 85,965 0 0 0 -
NOSH 310,508 309,044 307,470 307,018 204,406 203,501 202,721 32.77%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 38.56% 38.17% 38.83% 36.46% 40.92% 37.43% 35.71% -
ROE 33.84% 34.49% 35.01% 33.59% 0.00% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 33.25 31.52 29.40 27.05 36.96 34.69 33.44 -0.37%
EPS 12.18 11.38 10.85 9.41 14.54 12.57 11.44 4.25%
DPS 5.50 3.48 3.49 3.50 1.50 3.00 3.00 49.62%
NAPS 0.36 0.33 0.31 0.28 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 307,018
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 73.75 69.59 64.58 59.33 53.96 50.43 48.42 32.27%
EPS 27.02 25.12 23.84 20.63 21.23 18.27 16.57 38.41%
DPS 12.11 7.68 7.68 7.68 2.17 4.35 4.35 97.52%
NAPS 0.7984 0.7285 0.6808 0.614 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.69 1.77 1.58 1.73 1.39 1.47 1.22 -
P/RPS 5.08 5.61 5.37 6.39 3.76 4.24 3.65 24.58%
P/EPS 13.87 15.55 14.56 18.39 9.56 11.70 10.66 19.12%
EY 7.21 6.43 6.87 5.44 10.46 8.55 9.38 -16.04%
DY 3.25 1.96 2.21 2.02 1.08 2.04 2.46 20.34%
P/NAPS 4.69 5.36 5.10 6.18 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 04/09/08 20/05/08 25/02/08 23/11/07 24/08/07 15/05/07 -
Price 1.34 1.75 1.72 1.75 1.47 1.37 1.21 -
P/RPS 4.03 5.55 5.85 6.47 3.98 3.95 3.62 7.39%
P/EPS 11.00 15.38 15.85 18.61 10.11 10.90 10.57 2.68%
EY 9.09 6.50 6.31 5.37 9.89 9.17 9.46 -2.61%
DY 4.10 1.99 2.03 2.00 1.02 2.19 2.48 39.68%
P/NAPS 3.72 5.30 5.55 6.25 0.00 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