[JOE] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 47.84%
YoY- 71.79%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 115,200 112,236 106,878 105,528 104,113 99,670 98,085 11.35%
PBT 4,143 4,021 5,328 4,914 3,991 3,176 1,716 80.26%
Tax -1,276 -1,145 -1,594 -1,370 -1,572 -1,293 466 -
NP 2,867 2,876 3,734 3,544 2,419 1,883 2,182 20.02%
-
NP to SH 2,592 2,621 3,518 3,350 2,266 1,751 2,083 15.73%
-
Tax Rate 30.80% 28.48% 29.92% 27.88% 39.39% 40.71% -27.16% -
Total Cost 112,333 109,360 103,144 101,984 101,694 97,787 95,903 11.14%
-
Net Worth 78,026 74,100 76,759 76,422 76,593 73,710 71,672 5.84%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 1,131 1,131 - 796 796 796 796 26.46%
Div Payout % 43.64% 43.16% - 23.77% 35.14% 45.48% 38.23% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 78,026 74,100 76,759 76,422 76,593 73,710 71,672 5.84%
NOSH 410,666 390,000 403,999 402,222 403,125 409,499 398,181 2.08%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.49% 2.56% 3.49% 3.36% 2.32% 1.89% 2.22% -
ROE 3.32% 3.54% 4.58% 4.38% 2.96% 2.38% 2.91% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 28.05 28.78 26.45 26.24 25.83 24.34 24.63 9.08%
EPS 0.63 0.67 0.87 0.83 0.56 0.43 0.52 13.68%
DPS 0.28 0.29 0.00 0.20 0.20 0.19 0.20 25.22%
NAPS 0.19 0.19 0.19 0.19 0.19 0.18 0.18 3.68%
Adjusted Per Share Value based on latest NOSH - 402,222
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 37.66 36.69 34.94 34.50 34.03 32.58 32.06 11.36%
EPS 0.85 0.86 1.15 1.10 0.74 0.57 0.68 16.08%
DPS 0.37 0.37 0.00 0.26 0.26 0.26 0.26 26.59%
NAPS 0.2551 0.2422 0.2509 0.2498 0.2504 0.241 0.2343 5.85%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.20 0.41 0.14 0.16 0.17 0.15 0.19 -
P/RPS 0.71 1.42 0.53 0.61 0.66 0.62 0.77 -5.27%
P/EPS 31.69 61.01 16.08 19.21 30.24 35.08 36.32 -8.71%
EY 3.16 1.64 6.22 5.21 3.31 2.85 2.75 9.73%
DY 1.38 0.71 0.00 1.25 1.18 1.30 1.05 20.04%
P/NAPS 1.05 2.16 0.74 0.84 0.89 0.83 1.06 -0.63%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 27/02/07 29/11/06 29/08/06 31/05/06 24/02/06 -
Price 0.19 0.19 0.17 0.14 0.13 0.14 0.16 -
P/RPS 0.68 0.66 0.64 0.53 0.50 0.58 0.65 3.06%
P/EPS 30.10 28.27 19.52 16.81 23.13 32.74 30.59 -1.07%
EY 3.32 3.54 5.12 5.95 4.32 3.05 3.27 1.01%
DY 1.45 1.53 0.00 1.43 1.54 1.39 1.25 10.43%
P/NAPS 1.00 1.00 0.89 0.74 0.68 0.78 0.89 8.10%

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