[JCBNEXT] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Cumulative Result
Revenue	139,857	105,882	69,852	33,626	117,148	87,793	57,368	80.84%
YoY %	32.09%	51.58%	107.73%	-71.30%	33.44%	53.03%	-	-
Horiz. %	243.79%	184.57%	121.76%	58.61%	204.20%	153.03%	100.00%	-
PBT	59,804	49,679	33,834	16,133	55,208	43,259	28,392	64.09%
YoY %	20.38%	46.83%	109.72%	-70.78%	27.62%	52.36%	-	-
Horiz. %	210.64%	174.98%	119.17%	56.82%	194.45%	152.36%	100.00%	-
Tax	-14,352	-11,369	-7,753	-3,980	-12,021	-12,005	-7,421	55.04%
YoY %	-26.24%	-46.64%	-94.80%	66.89%	-0.13%	-61.77%	-	-
Horiz. %	193.40%	153.20%	104.47%	53.63%	161.99%	161.77%	100.00%	-
NP	45,452	38,310	26,081	12,153	43,187	31,254	20,971	67.24%
YoY %	18.64%	46.89%	114.61%	-71.86%	38.18%	49.03%	-	-
Horiz. %	216.74%	182.68%	124.37%	57.95%	205.94%	149.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,344	36,196	24,639	11,289	40,961	29,453	19,807	68.31%
YoY %	19.75%	46.91%	118.26%	-72.44%	39.07%	48.70%	-	-
Horiz. %	218.83%	182.74%	124.40%	57.00%	206.80%	148.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.00%	22.88%	22.91%	24.67%	21.77%	27.75%	26.14%	-
YoY %	4.90%	-0.13%	-7.13%	13.32%	-21.55%	6.16%	-	-
Horiz. %	91.81%	87.53%	87.64%	94.38%	83.28%	106.16%	100.00%	-
Total Cost	94,405	67,572	43,771	21,473	73,961	56,539	36,397	88.45%
YoY %	39.71%	54.38%	103.84%	-70.97%	30.81%	55.34%	-	-
Horiz. %	259.38%	185.65%	120.26%	59.00%	203.21%	155.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	188,064	184,529	187,144	177,129	163,843	151,041	144,622	19.08%
YoY %	1.92%	-1.40%	5.65%	8.11%	8.48%	4.44%	-	-
Horiz. %	130.04%	127.59%	129.40%	122.48%	113.29%	104.44%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	22,312	15,112	9,515	4,744	20,480	12,586	7,859	100.11%
YoY %	47.64%	58.82%	100.57%	-76.84%	62.72%	60.15%	-	-
Horiz. %	283.90%	192.29%	121.07%	60.36%	260.59%	160.15%	100.00%	-
Div Payout %	51.48%	41.75%	38.62%	42.03%	50.00%	42.74%	39.68%	-
YoY %	23.31%	8.10%	-8.11%	-15.94%	16.99%	7.71%	-	-
Horiz. %	129.74%	105.22%	97.33%	105.92%	126.01%	107.71%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	188,064	184,529	187,144	177,129	163,843	151,041	144,622	19.08%
YoY %	1.92%	-1.40%	5.65%	8.11%	8.48%	4.44%	-	-
Horiz. %	130.04%	127.59%	129.40%	122.48%	113.29%	104.44%	100.00%	-
NOSH	318,752	318,154	317,194	316,302	315,084	314,668	314,396	0.91%
YoY %	0.19%	0.30%	0.28%	0.39%	0.13%	0.09%	-	-
Horiz. %	101.39%	101.20%	100.89%	100.61%	100.22%	100.09%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	32.50%	36.18%	37.34%	36.14%	36.87%	35.60%	36.56%	-
YoY %	-10.17%	-3.11%	3.32%	-1.98%	3.57%	-2.63%	-	-
Horiz. %	88.89%	98.96%	102.13%	98.85%	100.85%	97.37%	100.00%	-
ROE	23.05%	19.62%	13.17%	6.37%	25.00%	19.50%	13.70%	-
YoY %	17.48%	48.97%	106.75%	-74.52%	28.21%	42.34%	-	-
Horiz. %	168.25%	143.21%	96.13%	46.50%	182.48%	142.34%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	43.88	33.28	22.02	10.63	37.18	27.90	18.25	79.18%
YoY %	31.85%	51.14%	107.15%	-71.41%	33.26%	52.88%	-	-
Horiz. %	240.44%	182.36%	120.66%	58.25%	203.73%	152.88%	100.00%	-
EPS	13.60	11.38	7.77	3.57	13.00	9.36	6.30	66.79%
YoY %	19.51%	46.46%	117.65%	-72.54%	38.89%	48.57%	-	-
Horiz. %	215.87%	180.63%	123.33%	56.67%	206.35%	148.57%	100.00%	-
DPS	7.00	4.75	3.00	1.50	6.50	4.00	2.50	98.28%
YoY %	47.37%	58.33%	100.00%	-76.92%	62.50%	60.00%	-	-
Horiz. %	280.00%	190.00%	120.00%	60.00%	260.00%	160.00%	100.00%	-
NAPS	0.59	0.58	0.59	0.56	0.52	0.48	0.46	17.99%
YoY %	1.72%	-1.69%	5.36%	7.69%	8.33%	4.35%	-	-
Horiz. %	128.26%	126.09%	128.26%	121.74%	113.04%	104.35%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 316,302
RPS	99.90	75.63	49.89	24.02	83.68	62.71	40.98	80.83%
YoY %	32.09%	51.59%	107.70%	-71.30%	33.44%	53.03%	-	-
Horiz. %	243.78%	184.55%	121.74%	58.61%	204.20%	153.03%	100.00%	-
EPS	30.96	25.85	17.60	8.06	29.26	21.04	14.15	68.29%
YoY %	19.77%	46.88%	118.36%	-72.45%	39.07%	48.69%	-	-
Horiz. %	218.80%	182.69%	124.38%	56.96%	206.78%	148.69%	100.00%	-
DPS	15.94	10.79	6.80	3.39	14.63	8.99	5.61	100.22%
YoY %	47.73%	58.68%	100.59%	-76.83%	62.74%	60.25%	-	-
Horiz. %	284.14%	192.34%	121.21%	60.43%	260.78%	160.25%	100.00%	-
NAPS	1.3433	1.3181	1.3367	1.2652	1.1703	1.0789	1.033	19.08%
YoY %	1.91%	-1.39%	5.65%	8.11%	8.47%	4.44%	-	-
Horiz. %	130.04%	127.60%	129.40%	122.48%	113.29%	104.44%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	2.23	2.38	2.93	2.68	2.98	2.36	2.07	-
P/RPS	5.08	7.15	13.30	25.21	8.02	8.46	11.34	-41.36%
YoY %	-28.95%	-46.24%	-47.24%	214.34%	-5.20%	-25.40%	-	-
Horiz. %	44.80%	63.05%	117.28%	222.31%	70.72%	74.60%	100.00%	-
P/EPS	16.40	20.92	37.72	75.09	22.92	25.21	32.86	-37.00%
YoY %	-21.61%	-44.54%	-49.77%	227.62%	-9.08%	-23.28%	-	-
Horiz. %	49.91%	63.66%	114.79%	228.51%	69.75%	76.72%	100.00%	-
EY	6.10	4.78	2.65	1.33	4.36	3.97	3.04	58.88%
YoY %	27.62%	80.38%	99.25%	-69.50%	9.82%	30.59%	-	-
Horiz. %	200.66%	157.24%	87.17%	43.75%	143.42%	130.59%	100.00%	-
DY	3.14	2.00	1.02	0.56	2.18	1.69	1.21	88.51%
YoY %	57.00%	96.08%	82.14%	-74.31%	28.99%	39.67%	-	-
Horiz. %	259.50%	165.29%	84.30%	46.28%	180.17%	139.67%	100.00%	-
P/NAPS	3.78	4.10	4.97	4.79	5.73	4.92	4.50	-10.94%
YoY %	-7.80%	-17.51%	3.76%	-16.40%	16.46%	9.33%	-	-
Horiz. %	84.00%	91.11%	110.44%	106.44%	127.33%	109.33%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	21/02/12	15/11/11	23/08/11	18/05/11	24/02/11	16/11/10	17/08/10	-
Price	2.20	2.50	2.87	2.80	2.85	2.90	2.07	-
P/RPS	5.01	7.51	13.03	26.34	7.67	10.39	11.34	-41.90%
YoY %	-33.29%	-42.36%	-50.53%	243.42%	-26.18%	-8.38%	-	-
Horiz. %	44.18%	66.23%	114.90%	232.28%	67.64%	91.62%	100.00%	-
P/EPS	16.18	21.97	36.95	78.45	21.92	30.98	32.86	-37.56%
YoY %	-26.35%	-40.54%	-52.90%	257.89%	-29.24%	-5.72%	-	-
Horiz. %	49.24%	66.86%	112.45%	238.74%	66.71%	94.28%	100.00%	-
EY	6.18	4.55	2.71	1.27	4.56	3.23	3.04	60.26%
YoY %	35.82%	67.90%	113.39%	-72.15%	41.18%	6.25%	-	-
Horiz. %	203.29%	149.67%	89.14%	41.78%	150.00%	106.25%	100.00%	-
DY	3.18	1.90	1.05	0.54	2.28	1.38	1.21	90.10%
YoY %	67.37%	80.95%	94.44%	-76.32%	65.22%	14.05%	-	-
Horiz. %	262.81%	157.02%	86.78%	44.63%	188.43%	114.05%	100.00%	-
P/NAPS	3.73	4.31	4.86	5.00	5.48	6.04	4.50	-11.73%
YoY %	-13.46%	-11.32%	-2.80%	-8.76%	-9.27%	34.22%	-	-
Horiz. %	82.89%	95.78%	108.00%	111.11%	121.78%	134.22%	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