[JCBNEXT] QoQ TTM Result on 31-Dec-2011 [#4]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	158,331	152,965	144,095	139,857	135,196	129,591	123,106	18.21%
YoY %	3.51%	6.16%	3.03%	3.45%	4.33%	5.27%	-	-
Horiz. %	128.61%	124.25%	117.05%	113.61%	109.82%	105.27%	100.00%	-
PBT	69,326	63,668	58,822	59,804	61,576	60,598	58,633	11.78%
YoY %	8.89%	8.24%	-1.64%	-2.88%	1.61%	3.35%	-	-
Horiz. %	118.24%	108.59%	100.32%	102.00%	105.02%	103.35%	100.00%	-
Tax	-16,126	-14,899	-14,207	-14,352	-11,382	-12,350	-12,663	17.43%
YoY %	-8.24%	-4.87%	1.01%	-26.09%	7.84%	2.47%	-	-
Horiz. %	127.35%	117.66%	112.19%	113.34%	89.88%	97.53%	100.00%	-
NP	53,200	48,769	44,615	45,452	50,194	48,248	45,970	10.19%
YoY %	9.09%	9.31%	-1.84%	-9.45%	4.03%	4.96%	-	-
Horiz. %	115.73%	106.09%	97.05%	98.87%	109.19%	104.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,650	46,314	42,419	43,344	47,724	45,813	43,578	10.51%
YoY %	9.36%	9.18%	-2.13%	-9.18%	4.17%	5.13%	-	-
Horiz. %	116.23%	106.28%	97.34%	99.46%	109.51%	105.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.26%	23.40%	24.15%	24.00%	18.48%	20.38%	21.60%	-
YoY %	-0.60%	-3.11%	0.62%	29.87%	-9.32%	-5.65%	-	-
Horiz. %	107.69%	108.33%	111.81%	111.11%	85.56%	94.35%	100.00%	-
Total Cost	105,131	104,196	99,480	94,405	85,002	81,343	77,136	22.85%
YoY %	0.90%	4.74%	5.38%	11.06%	4.50%	5.45%	-	-
Horiz. %	136.29%	135.08%	128.97%	122.39%	110.20%	105.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	0	217,966	211,118	188,976	185,728	187,591	177,129	-
YoY %	0.00%	3.24%	11.72%	1.75%	-0.99%	5.91%	-	-
Horiz. %	0.00%	123.05%	119.19%	106.69%	104.85%	105.91%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	22,431	22,416	22,378	22,324	23,021	22,146	21,312	3.46%
YoY %	0.07%	0.17%	0.24%	-3.03%	3.95%	3.91%	-	-
Horiz. %	105.25%	105.18%	105.00%	104.75%	108.02%	103.91%	100.00%	-
Div Payout %	44.29%	48.40%	52.75%	51.51%	48.24%	48.34%	48.91%	-
YoY %	-8.49%	-8.25%	2.41%	6.78%	-0.21%	-1.17%	-	-
Horiz. %	90.55%	98.96%	107.85%	105.32%	98.63%	98.83%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	0	217,966	211,118	188,976	185,728	187,591	177,129	-
YoY %	0.00%	3.24%	11.72%	1.75%	-0.99%	5.91%	-	-
Horiz. %	0.00%	123.05%	119.19%	106.69%	104.85%	105.91%	100.00%	-
NOSH	321,070	320,539	319,876	320,299	320,221	317,952	316,302	0.99%
YoY %	0.17%	0.21%	-0.13%	0.02%	0.71%	0.52%	-	-
Horiz. %	101.51%	101.34%	101.13%	101.26%	101.24%	100.52%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	33.60%	31.88%	30.96%	32.50%	37.13%	37.23%	37.34%	-
YoY %	5.40%	2.97%	-4.74%	-12.47%	-0.27%	-0.29%	-	-
Horiz. %	89.98%	85.38%	82.91%	87.04%	99.44%	99.71%	100.00%	-
ROE	0.00%	21.25%	20.09%	22.94%	25.70%	24.42%	24.60%	-
YoY %	0.00%	5.77%	-12.42%	-10.74%	5.24%	-0.73%	-	-
Horiz. %	0.00%	86.38%	81.67%	93.25%	104.47%	99.27%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	49.31	47.72	45.05	43.66	42.22	40.76	38.92	17.03%
YoY %	3.33%	5.93%	3.18%	3.41%	3.58%	4.73%	-	-
Horiz. %	126.70%	122.61%	115.75%	112.18%	108.48%	104.73%	100.00%	-
EPS	15.78	14.45	13.26	13.53	14.90	14.41	13.78	9.42%
YoY %	9.20%	8.97%	-2.00%	-9.19%	3.40%	4.57%	-	-
Horiz. %	114.51%	104.86%	96.23%	98.19%	108.13%	104.57%	100.00%	-
DPS	7.00	7.00	7.00	7.00	7.25	7.00	6.75	2.44%
YoY %	0.00%	0.00%	0.00%	-3.45%	3.57%	3.70%	-	-
Horiz. %	103.70%	103.70%	103.70%	103.70%	107.41%	103.70%	100.00%	-
NAPS	0.00	0.68	0.66	0.59	0.58	0.59	0.56	-
YoY %	0.00%	3.03%	11.86%	1.72%	-1.69%	5.36%	-	-
Horiz. %	0.00%	121.43%	117.86%	105.36%	103.57%	105.36%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 320,299
RPS	113.09	109.26	102.93	99.90	96.57	92.57	87.93	18.21%
YoY %	3.51%	6.15%	3.03%	3.45%	4.32%	5.28%	-	-
Horiz. %	128.61%	124.26%	117.06%	113.61%	109.83%	105.28%	100.00%	-
EPS	36.18	33.08	30.30	30.96	34.09	32.72	31.13	10.51%
YoY %	9.37%	9.17%	-2.13%	-9.18%	4.19%	5.11%	-	-
Horiz. %	116.22%	106.26%	97.33%	99.45%	109.51%	105.11%	100.00%	-
DPS	16.02	16.01	15.98	15.95	16.44	15.82	15.22	3.46%
YoY %	0.06%	0.19%	0.19%	-2.98%	3.92%	3.94%	-	-
Horiz. %	105.26%	105.19%	104.99%	104.80%	108.02%	103.94%	100.00%	-
NAPS	0.00	1.5569	1.508	1.3498	1.3266	1.3399	1.2652	-
YoY %	0.00%	3.24%	11.72%	1.75%	-0.99%	5.90%	-	-
Horiz. %	0.00%	123.06%	119.19%	106.69%	104.85%	105.90%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	2.36	2.20	2.18	2.23	2.38	2.93	2.68	-
P/RPS	4.79	4.61	4.84	5.11	5.64	7.19	6.89	-21.47%
YoY %	3.90%	-4.75%	-5.28%	-9.40%	-21.56%	4.35%	-	-
Horiz. %	69.52%	66.91%	70.25%	74.17%	81.86%	104.35%	100.00%	-
P/EPS	14.96	15.23	16.44	16.48	15.97	20.33	19.45	-16.01%
YoY %	-1.77%	-7.36%	-0.24%	3.19%	-21.45%	4.52%	-	-
Horiz. %	76.92%	78.30%	84.52%	84.73%	82.11%	104.52%	100.00%	-
EY	6.68	6.57	6.08	6.07	6.26	4.92	5.14	19.03%
YoY %	1.67%	8.06%	0.16%	-3.04%	27.24%	-4.28%	-	-
Horiz. %	129.96%	127.82%	118.29%	118.09%	121.79%	95.72%	100.00%	-
DY	2.97	3.18	3.21	3.14	3.05	2.39	2.52	11.54%
YoY %	-6.60%	-0.93%	2.23%	2.95%	27.62%	-5.16%	-	-
Horiz. %	117.86%	126.19%	127.38%	124.60%	121.03%	94.84%	100.00%	-
P/NAPS	0.00	3.24	3.30	3.78	4.10	4.97	4.79	-
YoY %	0.00%	-1.82%	-12.70%	-7.80%	-17.51%	3.76%	-	-
Horiz. %	0.00%	67.64%	68.89%	78.91%	85.59%	103.76%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	19/11/12	09/08/12	17/05/12	21/02/12	15/11/11	23/08/11	18/05/11	-
Price	2.29	2.10	2.40	2.20	2.50	2.87	2.80	-
P/RPS	4.64	4.40	5.33	5.04	5.92	7.04	7.19	-25.26%
YoY %	5.45%	-17.45%	5.75%	-14.86%	-15.91%	-2.09%	-	-
Horiz. %	64.53%	61.20%	74.13%	70.10%	82.34%	97.91%	100.00%	-
P/EPS	14.52	14.53	18.10	16.26	16.77	19.92	20.32	-20.02%
YoY %	-0.07%	-19.72%	11.32%	-3.04%	-15.81%	-1.97%	-	-
Horiz. %	71.46%	71.51%	89.07%	80.02%	82.53%	98.03%	100.00%	-
EY	6.89	6.88	5.53	6.15	5.96	5.02	4.92	25.09%
YoY %	0.15%	24.41%	-10.08%	3.19%	18.73%	2.03%	-	-
Horiz. %	140.04%	139.84%	112.40%	125.00%	121.14%	102.03%	100.00%	-
DY	3.06	3.33	2.92	3.18	2.90	2.44	2.41	17.20%
YoY %	-8.11%	14.04%	-8.18%	9.66%	18.85%	1.24%	-	-
Horiz. %	126.97%	138.17%	121.16%	131.95%	120.33%	101.24%	100.00%	-
P/NAPS	0.00	3.09	3.64	3.73	4.31	4.86	5.00	-
YoY %	0.00%	-15.11%	-2.41%	-13.46%	-11.32%	-2.80%	-	-
Horiz. %	0.00%	61.80%	72.80%	74.60%	86.20%	97.20%	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