[JSB] 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	698,680	698,913	682,036	729,213	743,212	743,509	750,094	-4.62%
YoY %	-0.03%	2.47%	-6.47%	-1.88%	-0.04%	-0.88%	-	-
Horiz. %	93.15%	93.18%	90.93%	97.22%	99.08%	99.12%	100.00%	-
PBT	19,520	21,442	12,960	19,754	22,176	20,616	18,572	3.37%
YoY %	-8.96%	65.45%	-34.39%	-10.92%	7.57%	11.01%	-	-
Horiz. %	105.10%	115.45%	69.78%	106.36%	119.41%	111.01%	100.00%	-
Tax	-5,455	-5,947	-4,886	-5,453	-5,715	-5,312	-5,159	3.79%
YoY %	8.27%	-21.72%	10.40%	4.58%	-7.59%	-2.97%	-	-
Horiz. %	105.74%	115.27%	94.71%	105.70%	110.78%	102.97%	100.00%	-
NP	14,065	15,495	8,074	14,301	16,461	15,304	13,413	3.21%
YoY %	-9.23%	91.91%	-43.54%	-13.12%	7.56%	14.10%	-	-
Horiz. %	104.86%	115.52%	60.20%	106.62%	122.72%	114.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,178	15,002	8,023	13,888	15,450	13,899	12,036	6.23%
YoY %	-12.16%	86.99%	-42.23%	-10.11%	11.16%	15.48%	-	-
Horiz. %	109.49%	124.64%	66.66%	115.39%	128.36%	115.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.95%	27.74%	37.70%	27.60%	25.77%	25.77%	27.78%	-
YoY %	0.76%	-26.42%	36.59%	7.10%	0.00%	-7.24%	-	-
Horiz. %	100.61%	99.86%	135.71%	99.35%	92.76%	92.76%	100.00%	-
Total Cost	684,615	683,418	673,962	714,912	726,751	728,205	736,681	-4.77%
YoY %	0.18%	1.40%	-5.73%	-1.63%	-0.20%	-1.15%	-	-
Horiz. %	92.93%	92.77%	91.49%	97.04%	98.65%	98.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	154,399	139,864	131,283	131,841	128,148	72,409	124,704	15.31%
YoY %	10.39%	6.54%	-0.42%	2.88%	76.98%	-41.94%	-	-
Horiz. %	123.81%	112.16%	105.28%	105.72%	102.76%	58.06%	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	3,623	3,623	2,172	2,172	2,172	2,172	1,802	59.36%
YoY %	0.00%	66.80%	0.00%	0.00%	0.00%	20.53%	-	-
Horiz. %	201.05%	201.05%	120.53%	120.53%	120.53%	120.53%	100.00%	-
Div Payout %	27.50%	24.15%	27.08%	15.64%	14.06%	15.63%	14.98%	-
YoY %	13.87%	-10.82%	73.15%	11.24%	-10.04%	4.34%	-	-
Horiz. %	183.58%	161.21%	180.77%	104.41%	93.86%	104.34%	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	154,399	139,864	131,283	131,841	128,148	72,409	124,704	15.31%
YoY %	10.39%	6.54%	-0.42%	2.88%	76.98%	-41.94%	-	-
Horiz. %	123.81%	112.16%	105.28%	105.72%	102.76%	58.06%	100.00%	-
NOSH	80,000	72,468	72,532	72,440	72,440	72,409	72,502	6.78%
YoY %	10.39%	-0.09%	0.13%	0.00%	0.04%	-0.13%	-	-
Horiz. %	110.34%	99.95%	100.04%	99.91%	99.91%	99.87%	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	2.01%	2.22%	1.18%	1.96%	2.21%	2.06%	1.79%	-
YoY %	-9.46%	88.14%	-39.80%	-11.31%	7.28%	15.08%	-	-
Horiz. %	112.29%	124.02%	65.92%	109.50%	123.46%	115.08%	100.00%	-
ROE	8.53%	10.73%	6.11%	10.53%	12.06%	19.19%	9.65%	-
YoY %	-20.50%	75.61%	-41.98%	-12.69%	-37.15%	98.86%	-	-
Horiz. %	88.39%	111.19%	63.32%	109.12%	124.97%	198.86%	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	873.35	964.43	940.32	1,006.64	1,025.96	1,026.81	1,034.58	-10.68%
YoY %	-9.44%	2.56%	-6.59%	-1.88%	-0.08%	-0.75%	-	-
Horiz. %	84.42%	93.22%	90.89%	97.30%	99.17%	99.25%	100.00%	-
EPS	16.47	20.70	11.06	19.17	21.33	19.19	16.60	-0.52%
YoY %	-20.43%	87.16%	-42.31%	-10.13%	11.15%	15.60%	-	-
Horiz. %	99.22%	124.70%	66.63%	115.48%	128.49%	115.60%	100.00%	-
DPS	4.53	5.00	3.00	3.00	3.00	3.00	2.50	48.68%
YoY %	-9.40%	66.67%	0.00%	0.00%	0.00%	20.00%	-	-
Horiz. %	181.20%	200.00%	120.00%	120.00%	120.00%	120.00%	100.00%	-
NAPS	1.93	1.93	1.81	1.82	1.769	1.00	1.72	7.98%
YoY %	0.00%	6.63%	-0.55%	2.88%	76.90%	-41.86%	-	-
Horiz. %	112.21%	112.21%	105.23%	105.81%	102.85%	58.14%	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 - 72,440
RPS	157.03	157.08	153.28	163.89	167.03	167.10	168.58	-4.62%
YoY %	-0.03%	2.48%	-6.47%	-1.88%	-0.04%	-0.88%	-	-
Horiz. %	93.15%	93.18%	90.92%	97.22%	99.08%	99.12%	100.00%	-
EPS	2.96	3.37	1.80	3.12	3.47	3.12	2.71	6.06%
YoY %	-12.17%	87.22%	-42.31%	-10.09%	11.22%	15.13%	-	-
Horiz. %	109.23%	124.35%	66.42%	115.13%	128.04%	115.13%	100.00%	-
DPS	0.81	0.81	0.49	0.49	0.49	0.49	0.41	57.51%
YoY %	0.00%	65.31%	0.00%	0.00%	0.00%	19.51%	-	-
Horiz. %	197.56%	197.56%	119.51%	119.51%	119.51%	119.51%	100.00%	-
NAPS	0.347	0.3143	0.2951	0.2963	0.288	0.1627	0.2803	15.30%
YoY %	10.40%	6.51%	-0.40%	2.88%	77.01%	-41.96%	-	-
Horiz. %	123.80%	112.13%	105.28%	105.71%	102.75%	58.04%	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 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	0.99	0.70	0.74	0.95	0.85	0.70	1.00	-
P/RPS	0.11	0.07	0.08	0.09	0.08	0.07	0.10	6.56%
YoY %	57.14%	-12.50%	-11.11%	12.50%	14.29%	-30.00%	-	-
Horiz. %	110.00%	70.00%	80.00%	90.00%	80.00%	70.00%	100.00%	-
P/EPS	6.01	3.38	6.69	4.96	3.99	3.65	6.02	-0.11%
YoY %	77.81%	-49.48%	34.88%	24.31%	9.32%	-39.37%	-	-
Horiz. %	99.83%	56.15%	111.13%	82.39%	66.28%	60.63%	100.00%	-
EY	16.64	29.57	14.95	20.18	25.09	27.42	16.60	0.16%
YoY %	-43.73%	97.79%	-25.92%	-19.57%	-8.50%	65.18%	-	-
Horiz. %	100.24%	178.13%	90.06%	121.57%	151.14%	165.18%	100.00%	-
DY	4.58	7.14	4.05	3.16	3.53	4.29	2.50	49.77%
YoY %	-35.85%	76.30%	28.16%	-10.48%	-17.72%	71.60%	-	-
Horiz. %	183.20%	285.60%	162.00%	126.40%	141.20%	171.60%	100.00%	-
P/NAPS	0.51	0.36	0.41	0.52	0.48	0.70	0.58	-8.22%
YoY %	41.67%	-12.20%	-21.15%	8.33%	-31.43%	20.69%	-	-
Horiz. %	87.93%	62.07%	70.69%	89.66%	82.76%	120.69%	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	25/05/10	23/02/10	06/11/09	18/08/09	18/05/09	25/02/09	26/11/08	-
Price	0.75	0.73	0.69	0.85	0.99	0.84	0.70	-
P/RPS	0.09	0.08	0.07	0.08	0.10	0.08	0.07	18.25%
YoY %	12.50%	14.29%	-12.50%	-20.00%	25.00%	14.29%	-	-
Horiz. %	128.57%	114.29%	100.00%	114.29%	142.86%	114.29%	100.00%	-
P/EPS	4.55	3.53	6.24	4.43	4.64	4.38	4.22	5.15%
YoY %	28.90%	-43.43%	40.86%	-4.53%	5.94%	3.79%	-	-
Horiz. %	107.82%	83.65%	147.87%	104.98%	109.95%	103.79%	100.00%	-
EY	21.96	28.36	16.03	22.55	21.54	22.85	23.72	-5.01%
YoY %	-22.57%	76.92%	-28.91%	4.69%	-5.73%	-3.67%	-	-
Horiz. %	92.58%	119.56%	67.58%	95.07%	90.81%	96.33%	100.00%	-
DY	6.04	6.85	4.35	3.53	3.03	3.57	3.57	42.03%
YoY %	-11.82%	57.47%	23.23%	16.50%	-15.13%	0.00%	-	-
Horiz. %	169.19%	191.88%	121.85%	98.88%	84.87%	100.00%	100.00%	-
P/NAPS	0.39	0.38	0.38	0.47	0.56	0.84	0.41	-3.28%
YoY %	2.63%	0.00%	-19.15%	-16.07%	-33.33%	104.88%	-	-
Horiz. %	95.12%	92.68%	92.68%	114.63%	136.59%	204.88%	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