[JCBNEXT] QoQ Quarter Result on 30-Sep-2010 [#3]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Quarter Result
Revenue	36,226	33,626	29,355	30,425	29,741	27,627	23,158	34.86%
YoY %	7.73%	14.55%	-3.52%	2.30%	7.65%	19.30%	-	-
Horiz. %	156.43%	145.20%	126.76%	131.38%	128.43%	119.30%	100.00%	-
PBT	17,701	16,133	11,949	14,867	15,736	12,656	10,612	40.77%
YoY %	9.72%	35.02%	-19.63%	-5.52%	24.34%	19.26%	-	-
Horiz. %	166.80%	152.03%	112.60%	140.10%	148.28%	119.26%	100.00%	-
Tax	-3,773	-3,980	-16	-4,584	-4,086	-3,335	-2,850	20.62%
YoY %	5.20%	-24,775.00%	99.65%	-12.19%	-22.52%	-17.02%	-	-
Horiz. %	132.39%	139.65%	0.56%	160.84%	143.37%	117.02%	100.00%	-
NP	13,928	12,153	11,933	10,283	11,650	9,321	7,762	47.82%
YoY %	14.61%	1.84%	16.05%	-11.73%	24.99%	20.09%	-	-
Horiz. %	179.44%	156.57%	153.74%	132.48%	150.09%	120.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,350	11,289	11,508	9,646	11,115	8,692	7,177	51.42%
YoY %	18.26%	-1.90%	19.30%	-13.22%	27.88%	21.11%	-	-
Horiz. %	186.01%	157.29%	160.35%	134.40%	154.87%	121.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.32%	24.67%	0.13%	30.83%	25.97%	26.35%	26.86%	-
YoY %	-13.58%	18,876.92%	-99.58%	18.71%	-1.44%	-1.90%	-	-
Horiz. %	79.37%	91.85%	0.48%	114.78%	96.69%	98.10%	100.00%	-
Total Cost	22,298	21,473	17,422	20,142	18,091	18,306	15,396	28.09%
YoY %	3.84%	23.25%	-13.50%	11.34%	-1.17%	18.90%	-	-
Horiz. %	144.83%	139.47%	113.16%	130.83%	117.50%	118.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	187,591	177,129	164,399	151,309	144,841	175,722	124,178	31.75%
YoY %	5.91%	7.74%	8.65%	4.47%	-17.57%	41.51%	-	-
Horiz. %	151.07%	142.64%	132.39%	121.85%	116.64%	141.51%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	4,769	4,744	7,903	4,728	3,935	3,922	4,656	1.61%
YoY %	0.53%	-39.97%	67.15%	20.15%	0.33%	-15.76%	-	-
Horiz. %	102.43%	101.89%	169.74%	101.55%	84.51%	84.24%	100.00%	-
Div Payout %	35.72%	42.03%	68.68%	49.02%	35.41%	45.13%	64.88%	-
YoY %	-15.01%	-38.80%	40.11%	38.44%	-21.54%	-30.44%	-	-
Horiz. %	55.06%	64.78%	105.86%	75.55%	54.58%	69.56%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	187,591	177,129	164,399	151,309	144,841	175,722	124,178	31.75%
YoY %	5.91%	7.74%	8.65%	4.47%	-17.57%	41.51%	-	-
Horiz. %	151.07%	142.64%	132.39%	121.85%	116.64%	141.51%	100.00%	-
NOSH	317,952	316,302	316,153	315,228	314,872	313,790	310,445	1.61%
YoY %	0.52%	0.05%	0.29%	0.11%	0.34%	1.08%	-	-
Horiz. %	102.42%	101.89%	101.84%	101.54%	101.43%	101.08%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	38.45%	36.14%	40.65%	33.80%	39.17%	33.74%	33.52%	-
YoY %	6.39%	-11.09%	20.27%	-13.71%	16.09%	0.66%	-	-
Horiz. %	114.71%	107.82%	121.27%	100.84%	116.86%	100.66%	100.00%	-
ROE	7.12%	6.37%	7.00%	6.38%	7.67%	4.95%	5.78%	-
YoY %	11.77%	-9.00%	9.72%	-16.82%	54.95%	-14.36%	-	-
Horiz. %	123.18%	110.21%	121.11%	110.38%	132.70%	85.64%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	11.39	10.63	9.29	9.65	9.45	8.80	7.46	32.69%
YoY %	7.15%	14.42%	-3.73%	2.12%	7.39%	17.96%	-	-
Horiz. %	152.68%	142.49%	124.53%	129.36%	126.68%	117.96%	100.00%	-
EPS	4.20	3.57	3.64	3.06	3.53	2.77	2.31	49.13%
YoY %	17.65%	-1.92%	18.95%	-13.31%	27.44%	19.91%	-	-
Horiz. %	181.82%	154.55%	157.58%	132.47%	152.81%	119.91%	100.00%	-
DPS	1.50	1.50	2.50	1.50	1.25	1.25	1.50	0.00%
YoY %	0.00%	-40.00%	66.67%	20.00%	0.00%	-16.67%	-	-
Horiz. %	100.00%	100.00%	166.67%	100.00%	83.33%	83.33%	100.00%	-
NAPS	0.59	0.56	0.52	0.48	0.46	0.56	0.40	29.66%
YoY %	5.36%	7.69%	8.33%	4.35%	-17.86%	40.00%	-	-
Horiz. %	147.50%	140.00%	130.00%	120.00%	115.00%	140.00%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 315,228
RPS	25.88	24.02	20.97	21.73	21.24	19.73	16.54	34.88%
YoY %	7.74%	14.54%	-3.50%	2.31%	7.65%	19.29%	-	-
Horiz. %	156.47%	145.22%	126.78%	131.38%	128.42%	119.29%	100.00%	-
EPS	9.54	8.06	8.22	6.89	7.94	6.21	5.13	51.39%
YoY %	18.36%	-1.95%	19.30%	-13.22%	27.86%	21.05%	-	-
Horiz. %	185.96%	157.12%	160.23%	134.31%	154.78%	121.05%	100.00%	-
DPS	3.41	3.39	5.65	3.38	2.81	2.80	3.33	1.59%
YoY %	0.59%	-40.00%	67.16%	20.28%	0.36%	-15.92%	-	-
Horiz. %	102.40%	101.80%	169.67%	101.50%	84.38%	84.08%	100.00%	-
NAPS	1.3399	1.2652	1.1743	1.0808	1.0346	1.2552	0.887	31.75%
YoY %	5.90%	7.74%	8.65%	4.47%	-17.57%	41.51%	-	-
Horiz. %	151.06%	142.64%	132.39%	121.85%	116.64%	141.51%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	2.93	2.68	2.98	2.36	2.07	2.00	1.41	-
P/RPS	25.72	25.21	32.09	24.45	21.92	22.72	18.90	22.87%
YoY %	2.02%	-21.44%	31.25%	11.54%	-3.52%	20.21%	-	-
Horiz. %	136.08%	133.39%	169.79%	129.37%	115.98%	120.21%	100.00%	-
P/EPS	69.78	75.09	81.87	77.12	58.64	72.20	60.99	9.41%
YoY %	-7.07%	-8.28%	6.16%	31.51%	-18.78%	18.38%	-	-
Horiz. %	114.41%	123.12%	134.24%	126.45%	96.15%	118.38%	100.00%	-
EY	1.43	1.33	1.22	1.30	1.71	1.39	1.64	-8.75%
YoY %	7.52%	9.02%	-6.15%	-23.98%	23.02%	-15.24%	-	-
Horiz. %	87.20%	81.10%	74.39%	79.27%	104.27%	84.76%	100.00%	-
DY	0.51	0.56	0.84	0.64	0.60	0.63	1.06	-38.68%
YoY %	-8.93%	-33.33%	31.25%	6.67%	-4.76%	-40.57%	-	-
Horiz. %	48.11%	52.83%	79.25%	60.38%	56.60%	59.43%	100.00%	-
P/NAPS	4.97	4.79	5.73	4.92	4.50	3.57	3.52	25.93%
YoY %	3.76%	-16.40%	16.46%	9.33%	26.05%	1.42%	-	-
Horiz. %	141.19%	136.08%	162.78%	139.77%	127.84%	101.42%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	23/08/11	18/05/11	24/02/11	16/11/10	17/08/10	18/05/10	22/02/10	-
Price	2.87	2.80	2.85	2.90	2.07	2.03	1.52	-
P/RPS	25.19	26.34	30.69	30.05	21.92	23.06	20.38	15.21%
YoY %	-4.37%	-14.17%	2.13%	37.09%	-4.94%	13.15%	-	-
Horiz. %	123.60%	129.24%	150.59%	147.45%	107.56%	113.15%	100.00%	-
P/EPS	68.35	78.45	78.30	94.77	58.64	73.29	65.75	2.62%
YoY %	-12.87%	0.19%	-17.38%	61.61%	-19.99%	11.47%	-	-
Horiz. %	103.95%	119.32%	119.09%	144.14%	89.19%	111.47%	100.00%	-
EY	1.46	1.27	1.28	1.06	1.71	1.36	1.52	-2.65%
YoY %	14.96%	-0.78%	20.75%	-38.01%	25.74%	-10.53%	-	-
Horiz. %	96.05%	83.55%	84.21%	69.74%	112.50%	89.47%	100.00%	-
DY	0.52	0.54	0.88	0.52	0.60	0.62	0.99	-34.97%
YoY %	-3.70%	-38.64%	69.23%	-13.33%	-3.23%	-37.37%	-	-
Horiz. %	52.53%	54.55%	88.89%	52.53%	60.61%	62.63%	100.00%	-
P/NAPS	4.86	5.00	5.48	6.04	4.50	3.63	3.80	17.87%
YoY %	-2.80%	-8.76%	-9.27%	34.22%	23.97%	-4.47%	-	-
Horiz. %	127.89%	131.58%	144.21%	158.95%	118.42%	95.53%	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