[CJCEN] QoQ Quarter Result on 31-Dec-2014 [#4]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Quarter Result
Revenue	76,324	76,287	71,917	65,687	69,433	71,045	69,067	6.88%
YoY %	0.05%	6.08%	9.48%	-5.40%	-2.27%	2.86%	-	-
Horiz. %	110.51%	110.45%	104.13%	95.11%	100.53%	102.86%	100.00%	-
PBT	8,517	15,504	9,672	18,411	7,229	8,342	8,457	0.47%
YoY %	-45.07%	60.30%	-47.47%	154.68%	-13.34%	-1.36%	-	-
Horiz. %	100.71%	183.33%	114.37%	217.70%	85.48%	98.64%	100.00%	-
Tax	-2,231	-3,547	-2,163	-1,331	-2,088	-3,521	-2,094	4.31%
YoY %	37.10%	-63.99%	-62.51%	36.25%	40.70%	-68.15%	-	-
Horiz. %	106.54%	169.39%	103.30%	63.56%	99.71%	168.15%	100.00%	-
NP	6,286	11,957	7,509	17,080	5,141	4,821	6,363	-0.80%
YoY %	-47.43%	59.24%	-56.04%	232.23%	6.64%	-24.23%	-	-
Horiz. %	98.79%	187.91%	118.01%	268.43%	80.80%	75.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,275	11,988	7,473	17,038	5,128	4,797	6,324	-0.51%
YoY %	-47.66%	60.42%	-56.14%	232.25%	6.90%	-24.15%	-	-
Horiz. %	99.23%	189.56%	118.17%	269.42%	81.09%	75.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.19%	22.88%	22.36%	7.23%	28.88%	42.21%	24.76%	-
YoY %	14.47%	2.33%	209.27%	-74.97%	-31.58%	70.48%	-	-
Horiz. %	105.78%	92.41%	90.31%	29.20%	116.64%	170.48%	100.00%	-
Total Cost	70,038	64,330	64,408	48,607	64,292	66,224	62,704	7.64%
YoY %	8.87%	-0.12%	32.51%	-24.40%	-2.92%	5.61%	-	-
Horiz. %	111.70%	102.59%	102.72%	77.52%	102.53%	105.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	285,902	284,023	278,405	271,190	260,062	258,578	258,764	6.86%
YoY %	0.66%	2.02%	2.66%	4.28%	0.57%	-0.07%	-	-
Horiz. %	110.49%	109.76%	107.59%	104.80%	100.50%	99.93%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	5,569	7,377	3,663	3,664	2,441	6,041	-	-
YoY %	-24.51%	101.39%	-0.03%	50.10%	-59.59%	0.00%	-	-
Horiz. %	92.19%	122.12%	60.64%	60.65%	40.41%	100.00%	-	-
Div Payout %	88.76%	61.54%	49.02%	21.51%	47.62%	125.94%	-	-
YoY %	44.23%	25.54%	127.89%	-54.83%	-62.19%	0.00%	-	-
Horiz. %	70.48%	48.86%	38.92%	17.08%	37.81%	100.00%	-	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	285,902	284,023	278,405	271,190	260,062	258,578	258,764	6.86%
YoY %	0.66%	2.02%	2.66%	4.28%	0.57%	-0.07%	-	-
Horiz. %	110.49%	109.76%	107.59%	104.80%	100.50%	99.93%	100.00%	-
NOSH	371,301	368,861	366,323	366,473	122,095	120,831	120,917	111.12%
YoY %	0.66%	0.69%	-0.04%	200.15%	1.05%	-0.07%	-	-
Horiz. %	307.07%	305.05%	302.95%	303.08%	100.97%	99.93%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	8.24%	15.67%	10.44%	26.00%	7.40%	6.79%	9.21%	-
YoY %	-47.42%	50.10%	-59.85%	251.35%	8.98%	-26.28%	-	-
Horiz. %	89.47%	170.14%	113.36%	282.30%	80.35%	73.72%	100.00%	-
ROE	2.19%	4.22%	2.68%	6.28%	1.97%	1.86%	2.44%	-
YoY %	-48.10%	57.46%	-57.32%	218.78%	5.91%	-23.77%	-	-
Horiz. %	89.75%	172.95%	109.84%	257.38%	80.74%	76.23%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	20.56	20.68	19.63	17.92	56.87	58.80	57.12	-49.36%
YoY %	-0.58%	5.35%	9.54%	-68.49%	-3.28%	2.94%	-	-
Horiz. %	35.99%	36.20%	34.37%	31.37%	99.56%	102.94%	100.00%	-
EPS	1.69	3.25	2.04	4.65	4.20	3.97	5.23	-52.87%
YoY %	-48.00%	59.31%	-56.13%	10.71%	5.79%	-24.09%	-	-
Horiz. %	32.31%	62.14%	39.01%	88.91%	80.31%	75.91%	100.00%	-
DPS	1.50	2.00	1.00	1.00	2.00	5.00	0.00	-
YoY %	-25.00%	100.00%	0.00%	-50.00%	-60.00%	0.00%	-	-
Horiz. %	30.00%	40.00%	20.00%	20.00%	40.00%	100.00%	-	-
NAPS	0.77	0.77	0.76	0.74	2.13	2.14	2.14	-49.38%
YoY %	0.00%	1.32%	2.70%	-65.26%	-0.47%	0.00%	-	-
Horiz. %	35.98%	35.98%	35.51%	34.58%	99.53%	100.00%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 366,473
RPS	12.84	12.84	12.10	11.05	11.68	11.96	11.62	6.87%
YoY %	0.00%	6.12%	9.50%	-5.39%	-2.34%	2.93%	-	-
Horiz. %	110.50%	110.50%	104.13%	95.09%	100.52%	102.93%	100.00%	-
EPS	1.06	2.02	1.26	2.87	0.86	0.81	1.06	0.00%
YoY %	-47.52%	60.32%	-56.10%	233.72%	6.17%	-23.58%	-	-
Horiz. %	100.00%	190.57%	118.87%	270.75%	81.13%	76.42%	100.00%	-
DPS	0.94	1.24	0.62	0.62	0.41	1.02	0.00	-
YoY %	-24.19%	100.00%	0.00%	51.22%	-59.80%	0.00%	-	-
Horiz. %	92.16%	121.57%	60.78%	60.78%	40.20%	100.00%	-	-
NAPS	0.4811	0.478	0.4685	0.4564	0.4376	0.4351	0.4355	6.85%
YoY %	0.65%	2.03%	2.65%	4.30%	0.57%	-0.09%	-	-
Horiz. %	110.47%	109.76%	107.58%	104.80%	100.48%	99.91%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	0.805	0.935	0.72	0.625	2.41	2.46	2.55	-
P/RPS	3.92	4.52	3.67	3.49	4.24	4.18	4.46	-8.23%
YoY %	-13.27%	23.16%	5.16%	-17.69%	1.44%	-6.28%	-	-
Horiz. %	87.89%	101.35%	82.29%	78.25%	95.07%	93.72%	100.00%	-
P/EPS	47.63	28.77	35.29	13.44	57.38	61.96	48.76	-1.54%
YoY %	65.55%	-18.48%	162.57%	-76.58%	-7.39%	27.07%	-	-
Horiz. %	97.68%	59.00%	72.37%	27.56%	117.68%	127.07%	100.00%	-
EY	2.10	3.48	2.83	7.44	1.74	1.61	2.05	1.61%
YoY %	-39.66%	22.97%	-61.96%	327.59%	8.07%	-21.46%	-	-
Horiz. %	102.44%	169.76%	138.05%	362.93%	84.88%	78.54%	100.00%	-
DY	1.86	2.14	1.39	1.60	0.83	2.03	0.00	-
YoY %	-13.08%	53.96%	-13.13%	92.77%	-59.11%	0.00%	-	-
Horiz. %	91.63%	105.42%	68.47%	78.82%	40.89%	100.00%	-	-
P/NAPS	1.05	1.21	0.95	0.84	1.13	1.15	1.19	-7.99%
YoY %	-13.22%	27.37%	13.10%	-25.66%	-1.74%	-3.36%	-	-
Horiz. %	88.24%	101.68%	79.83%	70.59%	94.96%	96.64%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	23/11/15	17/08/15	14/05/15	26/02/15	20/11/14	14/08/14	15/05/14	-
Price	0.825	0.83	0.845	0.735	0.685	2.52	2.55	-
P/RPS	4.01	4.01	4.30	4.10	1.20	4.29	4.46	-6.83%
YoY %	0.00%	-6.74%	4.88%	241.67%	-72.03%	-3.81%	-	-
Horiz. %	89.91%	89.91%	96.41%	91.93%	26.91%	96.19%	100.00%	-
P/EPS	48.82	25.54	41.42	15.81	16.31	63.48	48.76	0.08%
YoY %	91.15%	-38.34%	161.99%	-3.07%	-74.31%	30.19%	-	-
Horiz. %	100.12%	52.38%	84.95%	32.42%	33.45%	130.19%	100.00%	-
EY	2.05	3.92	2.41	6.33	6.13	1.58	2.05	0.00%
YoY %	-47.70%	62.66%	-61.93%	3.26%	287.97%	-22.93%	-	-
Horiz. %	100.00%	191.22%	117.56%	308.78%	299.02%	77.07%	100.00%	-
DY	1.82	2.41	1.18	1.36	2.92	1.98	0.00	-
YoY %	-24.48%	104.24%	-13.24%	-53.42%	47.47%	0.00%	-	-
Horiz. %	91.92%	121.72%	59.60%	68.69%	147.47%	100.00%	-	-
P/NAPS	1.07	1.08	1.11	0.99	0.32	1.18	1.19	-6.83%
YoY %	-0.93%	-2.70%	12.12%	209.38%	-72.88%	-0.84%	-	-
Horiz. %	89.92%	90.76%	93.28%	83.19%	26.89%	99.16%	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