[JSB] QoQ TTM Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	682,745	651,822	698,680	698,913	682,036	729,213	743,212	-5.49%
YoY %	4.74%	-6.71%	-0.03%	2.47%	-6.47%	-1.88%	-	-
Horiz. %	91.86%	87.70%	94.01%	94.04%	91.77%	98.12%	100.00%	-
PBT	18,308	17,382	19,520	21,442	12,960	19,754	22,176	-11.98%
YoY %	5.33%	-10.95%	-8.96%	65.45%	-34.39%	-10.92%	-	-
Horiz. %	82.56%	78.38%	88.02%	96.69%	58.44%	89.08%	100.00%	-
Tax	-5,538	-4,843	-5,455	-5,947	-4,886	-5,453	-5,715	-2.07%
YoY %	-14.35%	11.22%	8.27%	-21.72%	10.40%	4.58%	-	-
Horiz. %	96.90%	84.74%	95.45%	104.06%	85.49%	95.42%	100.00%	-
NP	12,770	12,539	14,065	15,495	8,074	14,301	16,461	-15.55%
YoY %	1.84%	-10.85%	-9.23%	91.91%	-43.54%	-13.12%	-	-
Horiz. %	77.58%	76.17%	85.44%	94.13%	49.05%	86.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,747	11,340	13,178	15,002	8,023	13,888	15,450	-16.68%
YoY %	3.59%	-13.95%	-12.16%	86.99%	-42.23%	-10.11%	-	-
Horiz. %	76.03%	73.40%	85.29%	97.10%	51.93%	89.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.25%	27.86%	27.95%	27.74%	37.70%	27.60%	25.77%	-
YoY %	8.58%	-0.32%	0.76%	-26.42%	36.59%	7.10%	-	-
Horiz. %	117.38%	108.11%	108.46%	107.64%	146.29%	107.10%	100.00%	-
Total Cost	669,975	639,283	684,615	683,418	673,962	714,912	726,751	-5.27%
YoY %	4.80%	-6.62%	0.18%	1.40%	-5.73%	-1.63%	-	-
Horiz. %	92.19%	87.96%	94.20%	94.04%	92.74%	98.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	140,062	141,444	154,399	139,864	131,283	131,841	128,148	6.10%
YoY %	-0.98%	-8.39%	10.39%	6.54%	-0.42%	2.88%	-	-
Horiz. %	109.30%	110.38%	120.48%	109.14%	102.45%	102.88%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	3,623	3,623	3,623	3,623	2,172	2,172	2,172	40.60%
YoY %	0.00%	0.00%	0.00%	66.80%	0.00%	0.00%	-	-
Horiz. %	166.80%	166.80%	166.80%	166.80%	100.00%	100.00%	100.00%	-
Div Payout %	30.85%	31.95%	27.50%	24.15%	27.08%	15.64%	14.06%	-
YoY %	-3.44%	16.18%	13.87%	-10.82%	73.15%	11.24%	-	-
Horiz. %	219.42%	227.24%	195.59%	171.76%	192.60%	111.24%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	140,062	141,444	154,399	139,864	131,283	131,841	128,148	6.10%
YoY %	-0.98%	-8.39%	10.39%	6.54%	-0.42%	2.88%	-	-
Horiz. %	109.30%	110.38%	120.48%	109.14%	102.45%	102.88%	100.00%	-
NOSH	72,571	72,535	80,000	72,468	72,532	72,440	72,440	0.12%
YoY %	0.05%	-9.33%	10.39%	-0.09%	0.13%	0.00%	-	-
Horiz. %	100.18%	100.13%	110.44%	100.04%	100.13%	100.00%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	1.87%	1.92%	2.01%	2.22%	1.18%	1.96%	2.21%	-
YoY %	-2.60%	-4.48%	-9.46%	88.14%	-39.80%	-11.31%	-	-
Horiz. %	84.62%	86.88%	90.95%	100.45%	53.39%	88.69%	100.00%	-
ROE	8.39%	8.02%	8.53%	10.73%	6.11%	10.53%	12.06%	-
YoY %	4.61%	-5.98%	-20.50%	75.61%	-41.98%	-12.69%	-	-
Horiz. %	69.57%	66.50%	70.73%	88.97%	50.66%	87.31%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	940.79	898.62	873.35	964.43	940.32	1,006.64	1,025.96	-5.60%
YoY %	4.69%	2.89%	-9.44%	2.56%	-6.59%	-1.88%	-	-
Horiz. %	91.70%	87.59%	85.13%	94.00%	91.65%	98.12%	100.00%	-
EPS	16.19	15.63	16.47	20.70	11.06	19.17	21.33	-16.77%
YoY %	3.58%	-5.10%	-20.43%	87.16%	-42.31%	-10.13%	-	-
Horiz. %	75.90%	73.28%	77.22%	97.05%	51.85%	89.87%	100.00%	-
DPS	4.99	5.00	4.53	5.00	3.00	3.00	3.00	40.34%
YoY %	-0.20%	10.38%	-9.40%	66.67%	0.00%	0.00%	-	-
Horiz. %	166.33%	166.67%	151.00%	166.67%	100.00%	100.00%	100.00%	-
NAPS	1.93	1.95	1.93	1.93	1.81	1.82	1.769	5.97%
YoY %	-1.03%	1.04%	0.00%	6.63%	-0.55%	2.88%	-	-
Horiz. %	109.10%	110.23%	109.10%	109.10%	102.32%	102.88%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 72,468
RPS	153.44	146.49	157.03	157.08	153.28	163.89	167.03	-5.49%
YoY %	4.74%	-6.71%	-0.03%	2.48%	-6.47%	-1.88%	-	-
Horiz. %	91.86%	87.70%	94.01%	94.04%	91.77%	98.12%	100.00%	-
EPS	2.64	2.55	2.96	3.37	1.80	3.12	3.47	-16.64%
YoY %	3.53%	-13.85%	-12.17%	87.22%	-42.31%	-10.09%	-	-
Horiz. %	76.08%	73.49%	85.30%	97.12%	51.87%	89.91%	100.00%	-
DPS	0.81	0.81	0.81	0.81	0.49	0.49	0.49	39.76%
YoY %	0.00%	0.00%	0.00%	65.31%	0.00%	0.00%	-	-
Horiz. %	165.31%	165.31%	165.31%	165.31%	100.00%	100.00%	100.00%	-
NAPS	0.3148	0.3179	0.347	0.3143	0.2951	0.2963	0.288	6.10%
YoY %	-0.98%	-8.39%	10.40%	6.51%	-0.40%	2.88%	-	-
Horiz. %	109.31%	110.38%	120.49%	109.13%	102.47%	102.88%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	0.71	0.76	0.99	0.70	0.74	0.95	0.85	-
P/RPS	0.08	0.08	0.11	0.07	0.08	0.09	0.08	0.00%
YoY %	0.00%	-27.27%	57.14%	-12.50%	-11.11%	12.50%	-	-
Horiz. %	100.00%	100.00%	137.50%	87.50%	100.00%	112.50%	100.00%	-
P/EPS	4.39	4.86	6.01	3.38	6.69	4.96	3.99	6.57%
YoY %	-9.67%	-19.13%	77.81%	-49.48%	34.88%	24.31%	-	-
Horiz. %	110.03%	121.80%	150.63%	84.71%	167.67%	124.31%	100.00%	-
EY	22.80	20.57	16.64	29.57	14.95	20.18	25.09	-6.17%
YoY %	10.84%	23.62%	-43.73%	97.79%	-25.92%	-19.57%	-	-
Horiz. %	90.87%	81.98%	66.32%	117.86%	59.59%	80.43%	100.00%	-
DY	7.03	6.57	4.58	7.14	4.05	3.16	3.53	58.22%
YoY %	7.00%	43.45%	-35.85%	76.30%	28.16%	-10.48%	-	-
Horiz. %	199.15%	186.12%	129.75%	202.27%	114.73%	89.52%	100.00%	-
P/NAPS	0.37	0.39	0.51	0.36	0.41	0.52	0.48	-15.91%
YoY %	-5.13%	-23.53%	41.67%	-12.20%	-21.15%	8.33%	-	-
Horiz. %	77.08%	81.25%	106.25%	75.00%	85.42%	108.33%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	30/11/10	26/08/10	25/05/10	23/02/10	06/11/09	18/08/09	18/05/09	-
Price	0.76	0.83	0.75	0.73	0.69	0.85	0.99	-
P/RPS	0.08	0.09	0.09	0.08	0.07	0.08	0.10	-13.81%
YoY %	-11.11%	0.00%	12.50%	14.29%	-12.50%	-20.00%	-	-
Horiz. %	80.00%	90.00%	90.00%	80.00%	70.00%	80.00%	100.00%	-
P/EPS	4.70	5.31	4.55	3.53	6.24	4.43	4.64	0.85%
YoY %	-11.49%	16.70%	28.90%	-43.43%	40.86%	-4.53%	-	-
Horiz. %	101.29%	114.44%	98.06%	76.08%	134.48%	95.47%	100.00%	-
EY	21.30	18.84	21.96	28.36	16.03	22.55	21.54	-0.74%
YoY %	13.06%	-14.21%	-22.57%	76.92%	-28.91%	4.69%	-	-
Horiz. %	98.89%	87.47%	101.95%	131.66%	74.42%	104.69%	100.00%	-
DY	6.57	6.02	6.04	6.85	4.35	3.53	3.03	67.44%
YoY %	9.14%	-0.33%	-11.82%	57.47%	23.23%	16.50%	-	-
Horiz. %	216.83%	198.68%	199.34%	226.07%	143.56%	116.50%	100.00%	-
P/NAPS	0.39	0.43	0.39	0.38	0.38	0.47	0.56	-21.41%
YoY %	-9.30%	10.26%	2.63%	0.00%	-19.15%	-16.07%	-	-
Horiz. %	69.64%	76.79%	69.64%	67.86%	67.86%	83.93%	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