[JTINTER] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Annualized Quarter Result
Revenue	1,252,716	1,158,209	1,142,530	1,160,786	1,166,016	1,038,511	1,047,073	12.71%
YoY %	8.16%	1.37%	-1.57%	-0.45%	12.28%	-0.82%	-	-
Horiz. %	119.64%	110.61%	109.12%	110.86%	111.36%	99.18%	100.00%	-
PBT	202,740	143,553	162,362	171,338	179,552	134,054	162,504	15.90%
YoY %	41.23%	-11.58%	-5.24%	-4.57%	33.94%	-17.51%	-	-
Horiz. %	124.76%	88.34%	99.91%	105.44%	110.49%	82.49%	100.00%	-
Tax	-51,708	-35,290	-42,784	-45,404	-47,580	-35,894	-44,116	11.17%
YoY %	-46.52%	17.52%	5.77%	4.57%	-32.56%	18.64%	-	-
Horiz. %	117.21%	79.99%	96.98%	102.92%	107.85%	81.36%	100.00%	-
NP	151,032	108,263	119,578	125,934	131,972	98,160	118,388	17.64%
YoY %	39.50%	-9.46%	-5.05%	-4.58%	34.45%	-17.09%	-	-
Horiz. %	127.57%	91.45%	101.01%	106.37%	111.47%	82.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	151,032	108,263	119,578	125,934	131,972	98,160	118,388	17.64%
YoY %	39.50%	-9.46%	-5.05%	-4.58%	34.45%	-17.09%	-	-
Horiz. %	127.57%	91.45%	101.01%	106.37%	111.47%	82.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.50%	24.58%	26.35%	26.50%	26.50%	26.78%	27.15%	-
YoY %	3.74%	-6.72%	-0.57%	0.00%	-1.05%	-1.36%	-	-
Horiz. %	93.92%	90.53%	97.05%	97.61%	97.61%	98.64%	100.00%	-
Total Cost	1,101,684	1,049,946	1,022,952	1,034,852	1,034,044	940,351	928,685	12.07%
YoY %	4.93%	2.64%	-1.15%	0.08%	9.96%	1.26%	-	-
Horiz. %	118.63%	113.06%	110.15%	111.43%	111.34%	101.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	353,288	316,420	326,932	329,205	298,508	463,315	451,789	-15.13%
YoY %	11.65%	-3.22%	-0.69%	10.28%	-35.57%	2.55%	-	-
Horiz. %	78.20%	70.04%	72.36%	72.87%	66.07%	102.55%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	78,451	104,618	78,382	-	151,820	201,956	-
YoY %	-	-25.01%	33.47%	0.00%	-	-24.83%	-	-
Horiz. %	-	38.85%	51.80%	38.81%	-	75.17%	100.00%	-
Div Payout %	-	72.46%	87.49%	62.24%	-	154.67%	170.59%	-
YoY %	-	-17.18%	40.57%	0.00%	-	-9.33%	-	-
Horiz. %	-	42.48%	51.29%	36.49%	-	90.67%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	353,288	316,420	326,932	329,205	298,508	463,315	451,789	-15.13%
YoY %	11.65%	-3.22%	-0.69%	10.28%	-35.57%	2.55%	-	-
Horiz. %	78.20%	70.04%	72.36%	72.87%	66.07%	102.55%	100.00%	-
NOSH	261,482	261,504	261,545	261,273	261,849	261,760	261,150	0.08%
YoY %	-0.01%	-0.02%	0.10%	-0.22%	0.03%	0.23%	-	-
Horiz. %	100.13%	100.14%	100.15%	100.05%	100.27%	100.23%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	12.06%	9.35%	10.47%	10.85%	11.32%	9.45%	11.31%	-
YoY %	28.98%	-10.70%	-3.50%	-4.15%	19.79%	-16.45%	-	-
Horiz. %	106.63%	82.67%	92.57%	95.93%	100.09%	83.55%	100.00%	-
ROE	42.75%	34.21%	36.58%	38.25%	44.21%	21.19%	26.20%	-
YoY %	24.96%	-6.48%	-4.37%	-13.48%	108.64%	-19.12%	-	-
Horiz. %	163.17%	130.57%	139.62%	145.99%	168.74%	80.88%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	479.08	442.90	436.84	444.28	445.30	396.74	400.95	12.61%
YoY %	8.17%	1.39%	-1.67%	-0.23%	12.24%	-1.05%	-	-
Horiz. %	119.49%	110.46%	108.95%	110.81%	111.06%	98.95%	100.00%	-
EPS	57.76	41.40	45.72	48.20	50.40	37.50	45.33	17.55%
YoY %	39.52%	-9.45%	-5.15%	-4.37%	34.40%	-17.27%	-	-
Horiz. %	127.42%	91.33%	100.86%	106.33%	111.18%	82.73%	100.00%	-
DPS	0.00	30.00	40.00	30.00	0.00	58.00	77.33	-
YoY %	0.00%	-25.00%	33.33%	0.00%	0.00%	-25.00%	-	-
Horiz. %	0.00%	38.79%	51.73%	38.79%	0.00%	75.00%	100.00%	-
NAPS	1.3511	1.21	1.25	1.26	1.14	1.77	1.73	-15.20%
YoY %	11.66%	-3.20%	-0.79%	10.53%	-35.59%	2.31%	-	-
Horiz. %	78.10%	69.94%	72.25%	72.83%	65.90%	102.31%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 260,643
RPS	479.10	442.96	436.96	443.94	445.94	397.18	400.45	12.71%
YoY %	8.16%	1.37%	-1.57%	-0.45%	12.28%	-0.82%	-	-
Horiz. %	119.64%	110.62%	109.12%	110.86%	111.36%	99.18%	100.00%	-
EPS	57.76	41.41	45.73	48.16	50.47	37.54	45.28	17.63%
YoY %	39.48%	-9.45%	-5.05%	-4.58%	34.44%	-17.09%	-	-
Horiz. %	127.56%	91.45%	100.99%	106.36%	111.46%	82.91%	100.00%	-
DPS	0.00	30.00	40.01	29.98	0.00	58.06	77.24	-
YoY %	0.00%	-25.02%	33.46%	0.00%	0.00%	-24.83%	-	-
Horiz. %	0.00%	38.84%	51.80%	38.81%	0.00%	75.17%	100.00%	-
NAPS	1.3512	1.2102	1.2504	1.259	1.1416	1.7719	1.7279	-15.13%
YoY %	11.65%	-3.21%	-0.68%	10.28%	-35.57%	2.55%	-	-
Horiz. %	78.20%	70.04%	72.37%	72.86%	66.07%	102.55%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	5.50	4.87	4.74	4.48	4.52	4.44	4.36	-
P/RPS	1.15	1.10	1.09	1.01	1.02	1.12	1.09	3.64%
YoY %	4.55%	0.92%	7.92%	-0.98%	-8.93%	2.75%	-	-
Horiz. %	105.50%	100.92%	100.00%	92.66%	93.58%	102.75%	100.00%	-
P/EPS	9.52	11.76	10.37	9.29	8.97	11.84	9.62	-0.69%
YoY %	-19.05%	13.40%	11.63%	3.57%	-24.24%	23.08%	-	-
Horiz. %	98.96%	122.25%	107.80%	96.57%	93.24%	123.08%	100.00%	-
EY	10.50	8.50	9.65	10.76	11.15	8.45	10.40	0.64%
YoY %	23.53%	-11.92%	-10.32%	-3.50%	31.95%	-18.75%	-	-
Horiz. %	100.96%	81.73%	92.79%	103.46%	107.21%	81.25%	100.00%	-
DY	0.00	6.16	8.44	6.70	0.00	13.06	17.74	-
YoY %	0.00%	-27.01%	25.97%	0.00%	0.00%	-26.38%	-	-
Horiz. %	0.00%	34.72%	47.58%	37.77%	0.00%	73.62%	100.00%	-
P/NAPS	4.07	4.02	3.79	3.56	3.96	2.51	2.52	37.69%
YoY %	1.24%	6.07%	6.46%	-10.10%	57.77%	-0.40%	-	-
Horiz. %	161.51%	159.52%	150.40%	141.27%	157.14%	99.60%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	13/05/10	23/02/10	24/11/09	19/08/09	20/05/09	24/02/09	05/11/08	-
Price	5.36	5.09	4.66	4.69	4.20	4.52	4.32	-
P/RPS	1.12	1.15	1.07	1.06	0.94	1.14	1.08	2.45%
YoY %	-2.61%	7.48%	0.94%	12.77%	-17.54%	5.56%	-	-
Horiz. %	103.70%	106.48%	99.07%	98.15%	87.04%	105.56%	100.00%	-
P/EPS	9.28	12.29	10.19	9.73	8.33	12.05	9.53	-1.75%
YoY %	-24.49%	20.61%	4.73%	16.81%	-30.87%	26.44%	-	-
Horiz. %	97.38%	128.96%	106.93%	102.10%	87.41%	126.44%	100.00%	-
EY	10.78	8.13	9.81	10.28	12.00	8.30	10.49	1.83%
YoY %	32.60%	-17.13%	-4.57%	-14.33%	44.58%	-20.88%	-	-
Horiz. %	102.76%	77.50%	93.52%	98.00%	114.39%	79.12%	100.00%	-
DY	0.00	5.89	8.58	6.40	0.00	12.83	17.90	-
YoY %	0.00%	-31.35%	34.06%	0.00%	0.00%	-28.32%	-	-
Horiz. %	0.00%	32.91%	47.93%	35.75%	0.00%	71.68%	100.00%	-
P/NAPS	3.97	4.21	3.73	3.72	3.68	2.55	2.50	36.15%
YoY %	-5.70%	12.87%	0.27%	1.09%	44.31%	2.00%	-	-
Horiz. %	158.80%	168.40%	149.20%	148.80%	147.20%	102.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos