[JCBNEXT] QoQ TTM Result on 30-Jun-2008 [#2]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	98,824	102,331	103,246	97,422	90,409	83,058	75,548	19.58%
YoY %	-3.43%	-0.89%	5.98%	7.76%	8.85%	9.94%	-	-
Horiz. %	130.81%	135.45%	136.66%	128.95%	119.67%	109.94%	100.00%	-
PBT	34,358	39,918	43,930	41,273	38,825	33,665	34,025	0.65%
YoY %	-13.93%	-9.13%	6.44%	6.31%	15.33%	-1.06%	-	-
Horiz. %	100.98%	117.32%	129.11%	121.30%	114.11%	98.94%	100.00%	-
Tax	-4,545	-4,943	-4,119	-4,089	-3,722	-3,380	-3,114	28.64%
YoY %	8.05%	-20.00%	-0.73%	-9.86%	-10.12%	-8.54%	-	-
Horiz. %	145.95%	158.73%	132.27%	131.31%	119.52%	108.54%	100.00%	-
NP	29,813	34,975	39,811	37,184	35,103	30,285	30,911	-2.38%
YoY %	-14.76%	-12.15%	7.06%	5.93%	15.91%	-2.03%	-	-
Horiz. %	96.45%	113.15%	128.79%	120.29%	113.56%	97.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,950	32,809	37,831	35,171	33,372	28,878	29,724	-4.01%
YoY %	-14.81%	-13.27%	7.56%	5.39%	15.56%	-2.85%	-	-
Horiz. %	94.03%	110.38%	127.27%	118.33%	112.27%	97.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.23%	12.38%	9.38%	9.91%	9.59%	10.04%	9.15%	-
YoY %	6.87%	31.98%	-5.35%	3.34%	-4.48%	9.73%	-	-
Horiz. %	144.59%	135.30%	102.51%	108.31%	104.81%	109.73%	100.00%	-
Total Cost	69,011	67,356	63,435	60,238	55,306	52,773	44,637	33.66%
YoY %	2.46%	6.18%	5.31%	8.92%	4.80%	18.23%	-	-
Horiz. %	154.60%	150.90%	142.11%	134.95%	123.90%	118.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	115,008	108,372	111,782	101,984	95,315	85,965	0	-
YoY %	6.12%	-3.05%	9.61%	7.00%	10.88%	0.00%	-	-
Horiz. %	133.78%	126.07%	130.03%	118.63%	110.88%	100.00%	-	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	10,854	10,854	16,955	10,745	10,745	10,745	3,042	133.31%
YoY %	0.00%	-35.98%	57.79%	0.00%	0.00%	253.22%	-	-
Horiz. %	356.80%	356.80%	557.36%	353.22%	353.22%	353.22%	100.00%	-
Div Payout %	38.84%	33.08%	44.82%	30.55%	32.20%	37.21%	10.24%	-
YoY %	17.41%	-26.19%	46.71%	-5.12%	-13.46%	263.38%	-	-
Horiz. %	379.30%	323.05%	437.70%	298.34%	314.45%	363.38%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	115,008	108,372	111,782	101,984	95,315	85,965	0	-
YoY %	6.12%	-3.05%	9.61%	7.00%	10.88%	0.00%	-	-
Horiz. %	133.78%	126.07%	130.03%	118.63%	110.88%	100.00%	-	-
NOSH	310,833	309,636	310,508	309,044	307,470	307,018	204,406	32.20%
YoY %	0.39%	-0.28%	0.47%	0.51%	0.15%	50.20%	-	-
Horiz. %	152.07%	151.48%	151.91%	151.19%	150.42%	150.20%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	30.17%	34.18%	38.56%	38.17%	38.83%	36.46%	40.92%	-
YoY %	-11.73%	-11.36%	1.02%	-1.70%	6.50%	-10.90%	-	-
Horiz. %	73.73%	83.53%	94.23%	93.28%	94.89%	89.10%	100.00%	-
ROE	24.30%	30.27%	33.84%	34.49%	35.01%	33.59%	0.00%	-
YoY %	-19.72%	-10.55%	-1.88%	-1.49%	4.23%	0.00%	-	-
Horiz. %	72.34%	90.12%	100.74%	102.68%	104.23%	100.00%	-	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	31.79	33.05	33.25	31.52	29.40	27.05	36.96	-9.54%
YoY %	-3.81%	-0.60%	5.49%	7.21%	8.69%	-26.81%	-	-
Horiz. %	86.01%	89.42%	89.96%	85.28%	79.55%	73.19%	100.00%	-
EPS	8.99	10.60	12.18	11.38	10.85	9.41	14.54	-27.40%
YoY %	-15.19%	-12.97%	7.03%	4.88%	15.30%	-35.28%	-	-
Horiz. %	61.83%	72.90%	83.77%	78.27%	74.62%	64.72%	100.00%	-
DPS	3.50	3.50	5.50	3.48	3.49	3.50	1.50	75.83%
YoY %	0.00%	-36.36%	58.05%	-0.29%	-0.29%	133.33%	-	-
Horiz. %	233.33%	233.33%	366.67%	232.00%	232.67%	233.33%	100.00%	-
NAPS	0.37	0.35	0.36	0.33	0.31	0.28	0.00	-
YoY %	5.71%	-2.78%	9.09%	6.45%	10.71%	0.00%	-	-
Horiz. %	132.14%	125.00%	128.57%	117.86%	110.71%	100.00%	-	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 309,044
RPS	75.09	77.75	78.45	74.02	68.69	63.11	57.40	19.59%
YoY %	-3.42%	-0.89%	5.98%	7.76%	8.84%	9.95%	-	-
Horiz. %	130.82%	135.45%	136.67%	128.95%	119.67%	109.95%	100.00%	-
EPS	21.24	24.93	28.74	26.72	25.36	21.94	22.58	-3.99%
YoY %	-14.80%	-13.26%	7.56%	5.36%	15.59%	-2.83%	-	-
Horiz. %	94.07%	110.41%	127.28%	118.33%	112.31%	97.17%	100.00%	-
DPS	8.25	8.25	12.88	8.16	8.16	8.16	2.31	133.46%
YoY %	0.00%	-35.95%	57.84%	0.00%	0.00%	253.25%	-	-
Horiz. %	357.14%	357.14%	557.58%	353.25%	353.25%	353.25%	100.00%	-
NAPS	0.8738	0.8234	0.8493	0.7749	0.7242	0.6532	0.00	-
YoY %	6.12%	-3.05%	9.60%	7.00%	10.87%	0.00%	-	-
Horiz. %	133.77%	126.06%	130.02%	118.63%	110.87%	100.00%	-	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	0.98	1.28	1.69	1.77	1.58	1.73	1.39	-
P/RPS	3.08	3.87	5.08	5.61	5.37	6.39	3.76	-12.44%
YoY %	-20.41%	-23.82%	-9.45%	4.47%	-15.96%	69.95%	-	-
Horiz. %	81.91%	102.93%	135.11%	149.20%	142.82%	169.95%	100.00%	-
P/EPS	10.90	12.08	13.87	15.55	14.56	18.39	9.56	9.13%
YoY %	-9.77%	-12.91%	-10.80%	6.80%	-20.83%	92.36%	-	-
Horiz. %	114.02%	126.36%	145.08%	162.66%	152.30%	192.36%	100.00%	-
EY	9.18	8.28	7.21	6.43	6.87	5.44	10.46	-8.32%
YoY %	10.87%	14.84%	12.13%	-6.40%	26.29%	-47.99%	-	-
Horiz. %	87.76%	79.16%	68.93%	61.47%	65.68%	52.01%	100.00%	-
DY	3.57	2.73	3.25	1.96	2.21	2.02	1.08	121.74%
YoY %	30.77%	-16.00%	65.82%	-11.31%	9.41%	87.04%	-	-
Horiz. %	330.56%	252.78%	300.93%	181.48%	204.63%	187.04%	100.00%	-
P/NAPS	2.65	3.66	4.69	5.36	5.10	6.18	0.00	-
YoY %	-27.60%	-21.96%	-12.50%	5.10%	-17.48%	0.00%	-	-
Horiz. %	42.88%	59.22%	75.89%	86.73%	82.52%	100.00%	-	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	14/05/09	20/02/09	21/11/08	04/09/08	20/05/08	25/02/08	23/11/07	-
Price	1.13	1.27	1.34	1.75	1.72	1.75	1.47	-
P/RPS	3.55	3.84	4.03	5.55	5.85	6.47	3.98	-7.33%
YoY %	-7.55%	-4.71%	-27.39%	-5.13%	-9.58%	62.56%	-	-
Horiz. %	89.20%	96.48%	101.26%	139.45%	146.98%	162.56%	100.00%	-
P/EPS	12.57	11.99	11.00	15.38	15.85	18.61	10.11	15.61%
YoY %	4.84%	9.00%	-28.48%	-2.97%	-14.83%	84.08%	-	-
Horiz. %	124.33%	118.60%	108.80%	152.13%	156.78%	184.08%	100.00%	-
EY	7.96	8.34	9.09	6.50	6.31	5.37	9.89	-13.46%
YoY %	-4.56%	-8.25%	39.85%	3.01%	17.50%	-45.70%	-	-
Horiz. %	80.49%	84.33%	91.91%	65.72%	63.80%	54.30%	100.00%	-
DY	3.10	2.76	4.10	1.99	2.03	2.00	1.02	109.67%
YoY %	12.32%	-32.68%	106.03%	-1.97%	1.50%	96.08%	-	-
Horiz. %	303.92%	270.59%	401.96%	195.10%	199.02%	196.08%	100.00%	-
P/NAPS	3.05	3.63	3.72	5.30	5.55	6.25	0.00	-
YoY %	-15.98%	-2.42%	-29.81%	-4.50%	-11.20%	0.00%	-	-
Horiz. %	48.80%	58.08%	59.52%	84.80%	88.80%	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