[JCBNEXT] YoY Cumulative Quarter 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- 30.18%
YoY- 32.99%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 117,148 92,341 102,331 82,404 65,744 54,996 34,931 22.33%
PBT 55,208 36,625 39,918 33,658 24,896 16,594 10,092 32.72%
Tax -12,021 -7,379 -4,943 -3,405 -2,268 377 -7,679 7.75%
NP 43,187 29,246 34,975 30,253 22,628 16,971 2,413 61.69%
-
NP to SH 40,961 27,687 32,809 28,870 21,709 16,371 9,283 28.05%
-
Tax Rate 21.77% 20.15% 12.38% 10.12% 9.11% -2.27% 76.09% -
Total Cost 73,961 63,095 67,356 52,151 43,116 38,025 32,518 14.67%
-
Net Worth 163,843 124,562 108,381 85,631 60,726 44,245 26,406 35.53%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 20,480 9,342 10,838 10,703 5,566 3,016 - -
Div Payout % 50.00% 33.74% 33.03% 37.08% 25.64% 18.43% - -
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 163,843 124,562 108,381 85,631 60,726 44,245 26,406 35.53%
NOSH 315,084 311,406 309,660 305,826 202,420 201,117 203,129 7.58%
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 36.87% 31.67% 34.18% 36.71% 34.42% 30.86% 6.91% -
ROE 25.00% 22.23% 30.27% 33.71% 35.75% 37.00% 35.15% -
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 37.18 29.65 33.05 26.94 32.48 27.35 17.20 13.70%
EPS 13.00 8.90 10.60 9.44 7.15 8.14 4.57 19.02%
DPS 6.50 3.00 3.50 3.50 2.75 1.50 0.00 -
NAPS 0.52 0.40 0.35 0.28 0.30 0.22 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 83.68 65.96 73.09 58.86 46.96 39.28 24.95 22.33%
EPS 29.26 19.78 23.44 20.62 15.51 11.69 6.63 28.05%
DPS 14.63 6.67 7.74 7.65 3.98 2.15 0.00 -
NAPS 1.1703 0.8897 0.7742 0.6117 0.4338 0.316 0.1886 35.53%
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 8.02 4.76 3.87 6.42 3.63 3.40 4.77 9.04%
P/EPS 22.92 15.86 12.08 18.33 11.00 11.43 17.94 4.16%
EY 4.36 6.31 8.28 5.46 9.09 8.75 5.57 -3.99%
DY 2.18 2.13 2.73 2.02 2.33 1.61 0.00 -
P/NAPS 5.73 3.52 3.66 6.18 3.93 4.23 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 28/02/05 -
Price 2.85 1.52 1.27 1.75 1.27 0.99 0.98 -
P/RPS 7.67 5.13 3.84 6.49 3.91 3.62 5.70 5.06%
P/EPS 21.92 17.10 11.99 18.54 11.84 12.16 21.44 0.36%
EY 4.56 5.85 8.34 5.39 8.44 8.22 4.66 -0.36%
DY 2.28 1.97 2.76 2.00 2.17 1.52 0.00 -
P/NAPS 5.48 3.80 3.63 6.25 4.23 4.50 7.54 -5.17%

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