[CJCEN] 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	281,627	220,480	141,041	66,792	270,444	206,706	135,135	62.93%
YoY %	27.73%	56.32%	111.16%	-75.30%	30.84%	52.96%	-	-
Horiz. %	208.40%	163.16%	104.37%	49.43%	200.13%	152.96%	100.00%	-
PBT	36,237	30,117	18,971	8,000	35,971	26,994	17,135	64.53%
YoY %	20.32%	58.75%	137.14%	-77.76%	33.26%	57.54%	-	-
Horiz. %	211.48%	175.76%	110.71%	46.69%	209.93%	157.54%	100.00%	-
Tax	-6,812	-6,447	-4,193	-1,766	-5,560	-4,859	-3,025	71.54%
YoY %	-5.66%	-53.76%	-137.43%	68.24%	-14.43%	-60.63%	-	-
Horiz. %	225.19%	213.12%	138.61%	58.38%	183.80%	160.63%	100.00%	-
NP	29,425	23,670	14,778	6,234	30,411	22,135	14,110	63.00%
YoY %	24.31%	60.17%	137.05%	-79.50%	37.39%	56.87%	-	-
Horiz. %	208.54%	167.75%	104.73%	44.18%	215.53%	156.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,061	24,119	15,124	6,442	30,620	22,213	14,107	65.36%
YoY %	24.64%	59.48%	134.77%	-78.96%	37.85%	57.46%	-	-
Horiz. %	213.09%	170.97%	107.21%	45.67%	217.06%	157.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.80%	21.41%	22.10%	22.07%	15.46%	18.00%	17.65%	-
YoY %	-12.19%	-3.12%	0.14%	42.76%	-14.11%	1.98%	-	-
Horiz. %	106.52%	121.30%	125.21%	125.04%	87.59%	101.98%	100.00%	-
Total Cost	252,202	196,810	126,263	60,558	240,033	184,571	121,025	62.93%
YoY %	28.14%	55.87%	108.50%	-74.77%	30.05%	52.51%	-	-
Horiz. %	208.39%	162.62%	104.33%	50.04%	198.33%	152.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	198,112	190,955	186,287	181,132	175,604	169,468	164,145	13.32%
YoY %	3.75%	2.51%	2.85%	3.15%	3.62%	3.24%	-	-
Horiz. %	120.69%	116.33%	113.49%	110.35%	106.98%	103.24%	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	9,547	3,961	3,946	-	7,119	3,959	2,378	151.96%
YoY %	141.02%	0.38%	0.00%	-	79.82%	66.48%	-	-
Horiz. %	401.47%	166.57%	165.94%	-	299.37%	166.48%	100.00%	-
Div Payout %	31.76%	16.43%	26.10%	-	23.25%	17.83%	16.86%	-
YoY %	93.30%	-37.05%	0.00%	-	30.40%	5.75%	-	-
Horiz. %	188.37%	97.45%	154.80%	-	137.90%	105.75%	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	198,112	190,955	186,287	181,132	175,604	169,468	164,145	13.32%
YoY %	3.75%	2.51%	2.85%	3.15%	3.62%	3.24%	-	-
Horiz. %	120.69%	116.33%	113.49%	110.35%	106.98%	103.24%	100.00%	-
NOSH	79,563	79,234	78,935	78,753	79,101	79,190	79,297	0.22%
YoY %	0.42%	0.38%	0.23%	-0.44%	-0.11%	-0.13%	-	-
Horiz. %	100.34%	99.92%	99.54%	99.31%	99.75%	99.87%	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	10.45%	10.74%	10.48%	9.33%	11.24%	10.71%	10.44%	-
YoY %	-2.70%	2.48%	12.33%	-16.99%	4.95%	2.59%	-	-
Horiz. %	100.10%	102.87%	100.38%	89.37%	107.66%	102.59%	100.00%	-
ROE	15.17%	12.63%	8.12%	3.56%	17.44%	13.11%	8.59%	-
YoY %	20.11%	55.54%	128.09%	-79.59%	33.03%	52.62%	-	-
Horiz. %	176.60%	147.03%	94.53%	41.44%	203.03%	152.62%	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	353.97	278.26	178.68	84.81	341.90	261.02	170.42	62.57%
YoY %	27.21%	55.73%	110.68%	-75.19%	30.99%	53.16%	-	-
Horiz. %	207.70%	163.28%	104.85%	49.77%	200.62%	153.16%	100.00%	-
EPS	37.79	30.44	19.16	8.18	38.71	28.05	17.79	65.02%
YoY %	24.15%	58.87%	134.23%	-78.87%	38.00%	57.67%	-	-
Horiz. %	212.42%	171.11%	107.70%	45.98%	217.59%	157.67%	100.00%	-
DPS	12.00	5.00	5.00	0.00	9.00	5.00	3.00	151.34%
YoY %	140.00%	0.00%	0.00%	0.00%	80.00%	66.67%	-	-
Horiz. %	400.00%	166.67%	166.67%	0.00%	300.00%	166.67%	100.00%	-
NAPS	2.49	2.41	2.36	2.30	2.22	2.14	2.07	13.06%
YoY %	3.32%	2.12%	2.61%	3.60%	3.74%	3.38%	-	-
Horiz. %	120.29%	116.43%	114.01%	111.11%	107.25%	103.38%	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 - 78,753
RPS	47.39	37.10	23.74	11.24	45.51	34.79	22.74	62.93%
YoY %	27.74%	56.28%	111.21%	-75.30%	30.81%	52.99%	-	-
Horiz. %	208.40%	163.15%	104.40%	49.43%	200.13%	152.99%	100.00%	-
EPS	5.06	4.06	2.55	1.08	5.15	3.74	2.37	65.57%
YoY %	24.63%	59.22%	136.11%	-79.03%	37.70%	57.81%	-	-
Horiz. %	213.50%	171.31%	107.59%	45.57%	217.30%	157.81%	100.00%	-
DPS	1.61	0.67	0.66	0.00	1.20	0.67	0.40	152.39%
YoY %	140.30%	1.52%	0.00%	0.00%	79.10%	67.50%	-	-
Horiz. %	402.50%	167.50%	165.00%	0.00%	300.00%	167.50%	100.00%	-
NAPS	0.3334	0.3213	0.3135	0.3048	0.2955	0.2852	0.2762	13.33%
YoY %	3.77%	2.49%	2.85%	3.15%	3.61%	3.26%	-	-
Horiz. %	120.71%	116.33%	113.50%	110.35%	106.99%	103.26%	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	1.68	1.60	1.72	1.89	1.87	1.62	1.52	-
P/RPS	0.47	0.57	0.96	2.23	0.55	0.62	0.89	-34.59%
YoY %	-17.54%	-40.62%	-56.95%	305.45%	-11.29%	-30.34%	-	-
Horiz. %	52.81%	64.04%	107.87%	250.56%	61.80%	69.66%	100.00%	-
P/EPS	4.45	5.26	8.98	23.11	4.83	5.78	8.54	-35.16%
YoY %	-15.40%	-41.43%	-61.14%	378.47%	-16.44%	-32.32%	-	-
Horiz. %	52.11%	61.59%	105.15%	270.61%	56.56%	67.68%	100.00%	-
EY	22.49	19.03	11.14	4.33	20.70	17.31	11.70	54.41%
YoY %	18.18%	70.83%	157.27%	-79.08%	19.58%	47.95%	-	-
Horiz. %	192.22%	162.65%	95.21%	37.01%	176.92%	147.95%	100.00%	-
DY	7.14	3.13	2.91	0.00	4.81	3.09	1.97	135.39%
YoY %	128.12%	7.56%	0.00%	0.00%	55.66%	56.85%	-	-
Horiz. %	362.44%	158.88%	147.72%	0.00%	244.16%	156.85%	100.00%	-
P/NAPS	0.67	0.66	0.73	0.82	0.84	0.76	0.73	-5.54%
YoY %	1.52%	-9.59%	-10.98%	-2.38%	10.53%	4.11%	-	-
Horiz. %	91.78%	90.41%	100.00%	112.33%	115.07%	104.11%	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	23/02/12	10/11/11	16/08/11	12/05/11	25/02/11	11/11/10	12/08/10	-
Price	1.85	1.65	1.70	1.99	1.89	1.75	1.62	-
P/RPS	0.52	0.59	0.95	2.35	0.55	0.67	0.95	-33.01%
YoY %	-11.86%	-37.89%	-59.57%	327.27%	-17.91%	-29.47%	-	-
Horiz. %	54.74%	62.11%	100.00%	247.37%	57.89%	70.53%	100.00%	-
P/EPS	4.90	5.42	8.87	24.33	4.88	6.24	9.11	-33.78%
YoY %	-9.59%	-38.90%	-63.54%	398.57%	-21.79%	-31.50%	-	-
Horiz. %	53.79%	59.50%	97.37%	267.07%	53.57%	68.50%	100.00%	-
EY	20.42	18.45	11.27	4.11	20.48	16.03	10.98	51.05%
YoY %	10.68%	63.71%	174.21%	-79.93%	27.76%	45.99%	-	-
Horiz. %	185.97%	168.03%	102.64%	37.43%	186.52%	145.99%	100.00%	-
DY	6.49	3.03	2.94	0.00	4.76	2.86	1.85	130.35%
YoY %	114.19%	3.06%	0.00%	0.00%	66.43%	54.59%	-	-
Horiz. %	350.81%	163.78%	158.92%	0.00%	257.30%	154.59%	100.00%	-
P/NAPS	0.74	0.68	0.72	0.87	0.85	0.82	0.78	-3.43%
YoY %	8.82%	-5.56%	-17.24%	2.35%	3.66%	5.13%	-	-
Horiz. %	94.87%	87.18%	92.31%	111.54%	108.97%	105.13%	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