[JTINTER] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Cumulative Result
Revenue	647,500	412,904	207,948	807,425	612,334	388,381	188,633	127.38%
YoY %	56.82%	98.56%	-74.25%	31.86%	57.66%	105.89%	-	-
Horiz. %	343.26%	218.89%	110.24%	428.04%	324.62%	205.89%	100.00%	-
PBT	105,380	67,685	38,203	123,810	103,356	59,555	32,074	120.84%
YoY %	55.69%	77.17%	-69.14%	19.79%	73.55%	85.68%	-	-
Horiz. %	328.55%	211.03%	119.11%	386.01%	322.24%	185.68%	100.00%	-
Tax	-27,174	-18,605	-10,429	-37,008	-29,722	-17,020	-9,141	106.61%
YoY %	-46.06%	-78.40%	71.82%	-24.51%	-74.63%	-86.19%	-	-
Horiz. %	297.28%	203.53%	114.09%	404.86%	325.15%	186.19%	100.00%	-
NP	78,206	49,080	27,774	86,802	73,634	42,535	22,933	126.39%
YoY %	59.34%	76.71%	-68.00%	17.88%	73.11%	85.48%	-	-
Horiz. %	341.02%	214.01%	121.11%	378.50%	321.08%	185.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,206	49,080	27,774	86,802	73,634	42,535	22,933	126.39%
YoY %	59.34%	76.71%	-68.00%	17.88%	73.11%	85.48%	-	-
Horiz. %	341.02%	214.01%	121.11%	378.50%	321.08%	185.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.79%	27.49%	27.30%	29.89%	28.76%	28.58%	28.50%	-
YoY %	-6.18%	0.70%	-8.67%	3.93%	0.63%	0.28%	-	-
Horiz. %	90.49%	96.46%	95.79%	104.88%	100.91%	100.28%	100.00%	-
Total Cost	569,294	363,824	180,174	720,623	538,700	345,846	165,700	127.51%
YoY %	56.48%	101.93%	-75.00%	33.77%	55.76%	108.72%	-	-
Horiz. %	343.57%	219.57%	108.74%	434.90%	325.11%	208.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	491,730	529,959	539,758	509,831	524,838	521,901	502,962	-1.49%
YoY %	-7.21%	-1.82%	5.87%	-2.86%	0.56%	3.77%	-	-
Horiz. %	97.77%	105.37%	107.32%	101.37%	104.35%	103.77%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	117,701	117,478	39,302	78,435	78,334	39,142	-	-
YoY %	0.19%	198.91%	-49.89%	0.13%	100.13%	0.00%	-	-
Horiz. %	300.70%	300.13%	100.41%	200.39%	200.13%	100.00%	-	-
Div Payout %	150.50%	239.36%	141.51%	90.36%	106.38%	92.02%	-	-
YoY %	-37.12%	69.15%	56.61%	-15.06%	15.61%	0.00%	-	-
Horiz. %	163.55%	260.12%	153.78%	98.20%	115.61%	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	491,730	529,959	539,758	509,831	524,838	521,901	502,962	-1.49%
YoY %	-7.21%	-1.82%	5.87%	-2.86%	0.56%	3.77%	-	-
Horiz. %	97.77%	105.37%	107.32%	101.37%	104.35%	103.77%	100.00%	-
NOSH	261,558	261,063	262,018	261,451	261,113	260,950	260,602	0.24%
YoY %	0.19%	-0.36%	0.22%	0.13%	0.06%	0.13%	-	-
Horiz. %	100.37%	100.18%	100.54%	100.33%	100.20%	100.13%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	12.08%	11.89%	13.36%	10.75%	12.03%	10.95%	12.16%	-
YoY %	1.60%	-11.00%	24.28%	-10.64%	9.86%	-9.95%	-	-
Horiz. %	99.34%	97.78%	109.87%	88.40%	98.93%	90.05%	100.00%	-
ROE	15.90%	9.26%	5.15%	17.03%	14.03%	8.15%	4.56%	-
YoY %	71.71%	79.81%	-69.76%	21.38%	72.15%	78.73%	-	-
Horiz. %	348.68%	203.07%	112.94%	373.46%	307.68%	178.73%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	247.55	158.16	79.36	308.82	234.51	148.83	72.38	126.83%
YoY %	56.52%	99.29%	-74.30%	31.69%	57.57%	105.62%	-	-
Horiz. %	342.01%	218.51%	109.64%	426.66%	324.00%	205.62%	100.00%	-
EPS	29.90	18.80	10.60	33.20	28.20	16.30	8.80	125.84%
YoY %	59.04%	77.36%	-68.07%	17.73%	73.01%	85.23%	-	-
Horiz. %	339.77%	213.64%	120.45%	377.27%	320.45%	185.23%	100.00%	-
DPS	45.00	45.00	15.00	30.00	30.00	15.00	0.00	-
YoY %	0.00%	200.00%	-50.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	300.00%	300.00%	100.00%	200.00%	200.00%	100.00%	-	-
NAPS	1.88	2.03	2.06	1.95	2.01	2.00	1.93	-1.73%
YoY %	-7.39%	-1.46%	5.64%	-2.99%	0.50%	3.63%	-	-
Horiz. %	97.41%	105.18%	106.74%	101.04%	104.15%	103.63%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 263,360
RPS	247.64	157.92	79.53	308.80	234.19	148.54	72.14	127.38%
YoY %	56.81%	98.57%	-74.25%	31.86%	57.66%	105.91%	-	-
Horiz. %	343.28%	218.91%	110.24%	428.06%	324.63%	205.91%	100.00%	-
EPS	29.91	18.77	10.62	33.20	28.16	16.27	8.77	126.40%
YoY %	59.35%	76.74%	-68.01%	17.90%	73.08%	85.52%	-	-
Horiz. %	341.05%	214.03%	121.09%	378.56%	321.09%	185.52%	100.00%	-
DPS	45.01	44.93	15.03	30.00	29.96	14.97	0.00	-
YoY %	0.18%	198.94%	-49.90%	0.13%	100.13%	0.00%	-	-
Horiz. %	300.67%	300.13%	100.40%	200.40%	200.13%	100.00%	-	-
NAPS	1.8806	2.0268	2.0643	1.9498	2.0072	1.996	1.9236	-1.49%
YoY %	-7.21%	-1.82%	5.87%	-2.86%	0.56%	3.76%	-	-
Horiz. %	97.76%	105.36%	107.31%	101.36%	104.35%	103.76%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	3.92	4.26	4.24	4.08	4.04	4.10	4.10	-
P/RPS	1.58	2.69	5.34	1.32	1.72	2.75	5.66	-57.25%
YoY %	-41.26%	-49.63%	304.55%	-23.26%	-37.45%	-51.41%	-	-
Horiz. %	27.92%	47.53%	94.35%	23.32%	30.39%	48.59%	100.00%	-
P/EPS	13.11	22.66	40.00	12.29	14.33	25.15	46.59	-57.02%
YoY %	-42.14%	-43.35%	225.47%	-14.24%	-43.02%	-46.02%	-	-
Horiz. %	28.14%	48.64%	85.86%	26.38%	30.76%	53.98%	100.00%	-
EY	7.63	4.41	2.50	8.14	6.98	3.98	2.15	132.48%
YoY %	73.02%	76.40%	-69.29%	16.62%	75.38%	85.12%	-	-
Horiz. %	354.88%	205.12%	116.28%	378.60%	324.65%	185.12%	100.00%	-
DY	11.48	10.56	3.54	7.35	7.43	3.66	0.00	-
YoY %	8.71%	198.31%	-51.84%	-1.08%	103.01%	0.00%	-	-
Horiz. %	313.66%	288.52%	96.72%	200.82%	203.01%	100.00%	-	-
P/NAPS	2.09	2.10	2.06	2.09	2.01	2.05	2.12	-0.94%
YoY %	-0.48%	1.94%	-1.44%	3.98%	-1.95%	-3.30%	-	-
Horiz. %	98.58%	99.06%	97.17%	98.58%	94.81%	96.70%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	07/11/07	08/08/07	09/05/07	28/02/07	09/11/06	09/08/06	10/05/06	-
Price	3.90	3.94	4.32	4.16	4.06	4.04	4.12	-
P/RPS	1.58	2.49	5.44	1.35	1.73	2.71	5.69	-57.40%
YoY %	-36.55%	-54.23%	302.96%	-21.97%	-36.16%	-52.37%	-	-
Horiz. %	27.77%	43.76%	95.61%	23.73%	30.40%	47.63%	100.00%	-
P/EPS	13.04	20.96	40.75	12.53	14.40	24.79	46.82	-57.31%
YoY %	-37.79%	-48.56%	225.22%	-12.99%	-41.91%	-47.05%	-	-
Horiz. %	27.85%	44.77%	87.04%	26.76%	30.76%	52.95%	100.00%	-
EY	7.67	4.77	2.45	7.98	6.95	4.03	2.14	134.01%
YoY %	60.80%	94.69%	-69.30%	14.82%	72.46%	88.32%	-	-
Horiz. %	358.41%	222.90%	114.49%	372.90%	324.77%	188.32%	100.00%	-
DY	11.54	11.42	3.47	7.21	7.39	3.71	0.00	-
YoY %	1.05%	229.11%	-51.87%	-2.44%	99.19%	0.00%	-	-
Horiz. %	311.05%	307.82%	93.53%	194.34%	199.19%	100.00%	-	-
P/NAPS	2.07	1.94	2.10	2.13	2.02	2.02	2.13	-1.88%
YoY %	6.70%	-7.62%	-1.41%	5.45%	0.00%	-5.16%	-	-
Horiz. %	97.18%	91.08%	98.59%	100.00%	94.84%	94.84%	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