[JCBNEXT] QoQ TTM Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	98,216	92,341	91,417	94,468	98,824	102,331	103,246	-3.27%
YoY %	6.36%	1.01%	-3.23%	-4.41%	-3.43%	-0.89%	-	-
Horiz. %	95.13%	89.44%	88.54%	91.50%	95.72%	99.11%	100.00%	-
PBT	42,536	36,625	29,608	32,369	34,358	39,918	43,930	-2.12%
YoY %	16.14%	23.70%	-8.53%	-5.79%	-13.93%	-9.13%	-	-
Horiz. %	96.83%	83.37%	67.40%	73.68%	78.21%	90.87%	100.00%	-
Tax	-9,987	-7,379	-5,969	-4,594	-4,545	-4,943	-4,119	80.57%
YoY %	-35.34%	-23.62%	-29.93%	-1.08%	8.05%	-20.00%	-	-
Horiz. %	242.46%	179.15%	144.91%	111.53%	110.34%	120.00%	100.00%	-
NP	32,549	29,246	23,639	27,775	29,813	34,975	39,811	-12.57%
YoY %	11.29%	23.72%	-14.89%	-6.84%	-14.76%	-12.15%	-	-
Horiz. %	81.76%	73.46%	59.38%	69.77%	74.89%	87.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,784	27,687	22,197	26,189	27,950	32,809	37,831	-12.85%
YoY %	11.19%	24.73%	-15.24%	-6.30%	-14.81%	-13.27%	-	-
Horiz. %	81.37%	73.19%	58.67%	69.23%	73.88%	86.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.48%	20.15%	20.16%	14.19%	13.23%	12.38%	9.38%	-
YoY %	16.53%	-0.05%	42.07%	7.26%	6.87%	31.98%	-	-
Horiz. %	250.32%	214.82%	214.93%	151.28%	141.04%	131.98%	100.00%	-
Total Cost	65,667	63,095	67,778	66,693	69,011	67,356	63,435	2.33%
YoY %	4.08%	-6.91%	1.63%	-3.36%	2.46%	6.18%	-	-
Horiz. %	103.52%	99.46%	106.85%	105.14%	108.79%	106.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	175,722	124,178	124,424	118,449	115,008	108,372	111,782	35.23%
YoY %	41.51%	-0.20%	5.04%	2.99%	6.12%	-3.05%	-	-
Horiz. %	157.20%	111.09%	111.31%	105.96%	102.89%	96.95%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	13,244	9,322	9,310	10,854	10,854	10,854	16,955	-15.19%
YoY %	42.07%	0.13%	-14.23%	0.00%	0.00%	-35.98%	-	-
Horiz. %	78.11%	54.98%	54.91%	64.02%	64.02%	64.02%	100.00%	-
Div Payout %	43.03%	33.67%	41.94%	41.45%	38.84%	33.08%	44.82%	-
YoY %	27.80%	-19.72%	1.18%	6.72%	17.41%	-26.19%	-	-
Horiz. %	96.01%	75.12%	93.57%	92.48%	86.66%	73.81%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	175,722	124,178	124,424	118,449	115,008	108,372	111,782	35.23%
YoY %	41.51%	-0.20%	5.04%	2.99%	6.12%	-3.05%	-	-
Horiz. %	157.20%	111.09%	111.31%	105.96%	102.89%	96.95%	100.00%	-
NOSH	313,790	310,445	311,061	311,709	310,833	309,636	310,508	0.70%
YoY %	1.08%	-0.20%	-0.21%	0.28%	0.39%	-0.28%	-	-
Horiz. %	101.06%	99.98%	100.18%	100.39%	100.10%	99.72%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	33.14%	31.67%	25.86%	29.40%	30.17%	34.18%	38.56%	-
YoY %	4.64%	22.47%	-12.04%	-2.55%	-11.73%	-11.36%	-	-
Horiz. %	85.94%	82.13%	67.06%	76.24%	78.24%	88.64%	100.00%	-
ROE	17.52%	22.30%	17.84%	22.11%	24.30%	30.27%	33.84%	-
YoY %	-21.43%	25.00%	-19.31%	-9.01%	-19.72%	-10.55%	-	-
Horiz. %	51.77%	65.90%	52.72%	65.34%	71.81%	89.45%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	31.30	29.74	29.39	30.31	31.79	33.05	33.25	-3.95%
YoY %	5.25%	1.19%	-3.04%	-4.66%	-3.81%	-0.60%	-	-
Horiz. %	94.14%	89.44%	88.39%	91.16%	95.61%	99.40%	100.00%	-
EPS	9.81	8.92	7.14	8.40	8.99	10.60	12.18	-13.44%
YoY %	9.98%	24.93%	-15.00%	-6.56%	-15.19%	-12.97%	-	-
Horiz. %	80.54%	73.23%	58.62%	68.97%	73.81%	87.03%	100.00%	-
DPS	4.25	3.00	3.00	3.50	3.50	3.50	5.50	-15.80%
YoY %	41.67%	0.00%	-14.29%	0.00%	0.00%	-36.36%	-	-
Horiz. %	77.27%	54.55%	54.55%	63.64%	63.64%	63.64%	100.00%	-
NAPS	0.56	0.40	0.40	0.38	0.37	0.35	0.36	34.28%
YoY %	40.00%	0.00%	5.26%	2.70%	5.71%	-2.78%	-	-
Horiz. %	155.56%	111.11%	111.11%	105.56%	102.78%	97.22%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 311,709
RPS	74.62	70.16	69.46	71.78	75.09	77.75	78.45	-3.28%
YoY %	6.36%	1.01%	-3.23%	-4.41%	-3.42%	-0.89%	-	-
Horiz. %	95.12%	89.43%	88.54%	91.50%	95.72%	99.11%	100.00%	-
EPS	23.39	21.04	16.87	19.90	21.24	24.93	28.74	-12.84%
YoY %	11.17%	24.72%	-15.23%	-6.31%	-14.80%	-13.26%	-	-
Horiz. %	81.38%	73.21%	58.70%	69.24%	73.90%	86.74%	100.00%	-
DPS	10.06	7.08	7.07	8.25	8.25	8.25	12.88	-15.20%
YoY %	42.09%	0.14%	-14.30%	0.00%	0.00%	-35.95%	-	-
Horiz. %	78.11%	54.97%	54.89%	64.05%	64.05%	64.05%	100.00%	-
NAPS	1.3351	0.9435	0.9454	0.90	0.8738	0.8234	0.8493	35.23%
YoY %	41.51%	-0.20%	5.04%	3.00%	6.12%	-3.05%	-	-
Horiz. %	157.20%	111.09%	111.32%	105.97%	102.88%	96.95%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	2.00	1.41	1.30	1.14	0.98	1.28	1.69	-
P/RPS	6.39	4.74	4.42	3.76	3.08	3.87	5.08	16.54%
YoY %	34.81%	7.24%	17.55%	22.08%	-20.41%	-23.82%	-	-
Horiz. %	125.79%	93.31%	87.01%	74.02%	60.63%	76.18%	100.00%	-
P/EPS	20.39	15.81	18.22	13.57	10.90	12.08	13.87	29.31%
YoY %	28.97%	-13.23%	34.27%	24.50%	-9.77%	-12.91%	-	-
Horiz. %	147.01%	113.99%	131.36%	97.84%	78.59%	87.09%	100.00%	-
EY	4.91	6.33	5.49	7.37	9.18	8.28	7.21	-22.61%
YoY %	-22.43%	15.30%	-25.51%	-19.72%	10.87%	14.84%	-	-
Horiz. %	68.10%	87.79%	76.14%	102.22%	127.32%	114.84%	100.00%	-
DY	2.13	2.13	2.31	3.07	3.57	2.73	3.25	-24.56%
YoY %	0.00%	-7.79%	-24.76%	-14.01%	30.77%	-16.00%	-	-
Horiz. %	65.54%	65.54%	71.08%	94.46%	109.85%	84.00%	100.00%	-
P/NAPS	3.57	3.52	3.25	3.00	2.65	3.66	4.69	-16.64%
YoY %	1.42%	8.31%	8.33%	13.21%	-27.60%	-21.96%	-	-
Horiz. %	76.12%	75.05%	69.30%	63.97%	56.50%	78.04%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	18/05/10	22/02/10	17/11/09	18/08/09	14/05/09	20/02/09	21/11/08	-
Price	2.03	1.52	1.40	1.25	1.13	1.27	1.34	-
P/RPS	6.49	5.11	4.76	4.12	3.55	3.84	4.03	37.43%
YoY %	27.01%	7.35%	15.53%	16.06%	-7.55%	-4.71%	-	-
Horiz. %	161.04%	126.80%	118.11%	102.23%	88.09%	95.29%	100.00%	-
P/EPS	20.69	17.04	19.62	14.88	12.57	11.99	11.00	52.43%
YoY %	21.42%	-13.15%	31.85%	18.38%	4.84%	9.00%	-	-
Horiz. %	188.09%	154.91%	178.36%	135.27%	114.27%	109.00%	100.00%	-
EY	4.83	5.87	5.10	6.72	7.96	8.34	9.09	-34.42%
YoY %	-17.72%	15.10%	-24.11%	-15.58%	-4.56%	-8.25%	-	-
Horiz. %	53.14%	64.58%	56.11%	73.93%	87.57%	91.75%	100.00%	-
DY	2.09	1.97	2.14	2.80	3.10	2.76	4.10	-36.21%
YoY %	6.09%	-7.94%	-23.57%	-9.68%	12.32%	-32.68%	-	-
Horiz. %	50.98%	48.05%	52.20%	68.29%	75.61%	67.32%	100.00%	-
P/NAPS	3.63	3.80	3.50	3.29	3.05	3.63	3.72	-1.62%
YoY %	-4.47%	8.57%	6.38%	7.87%	-15.98%	-2.42%	-	-
Horiz. %	97.58%	102.15%	94.09%	88.44%	81.99%	97.58%	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