[CJCEN] QoQ TTM Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	166,161	163,020	149,568	142,130	132,511	124,541	122,676	22.39%
YoY %	1.93%	8.99%	5.23%	7.26%	6.40%	1.52%	-	-
Horiz. %	135.45%	132.89%	121.92%	115.86%	108.02%	101.52%	100.00%	-
PBT	31,775	23,657	17,873	14,314	9,348	7,083	6,317	193.28%
YoY %	34.32%	32.36%	24.86%	53.12%	31.98%	12.13%	-	-
Horiz. %	503.01%	374.50%	282.93%	226.59%	147.98%	112.13%	100.00%	-
Tax	-3,627	-3,304	-1,821	-2,882	-2,598	-2,237	-2,462	29.44%
YoY %	-9.78%	-81.44%	36.81%	-10.93%	-16.14%	9.14%	-	-
Horiz. %	147.32%	134.20%	73.96%	117.06%	105.52%	90.86%	100.00%	-
NP	28,148	20,353	16,052	11,432	6,750	4,846	3,855	275.91%
YoY %	38.30%	26.79%	40.41%	69.36%	39.29%	25.71%	-	-
Horiz. %	730.17%	527.96%	416.39%	296.55%	175.10%	125.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,531	20,829	16,579	11,982	7,159	5,130	4,074	265.60%
YoY %	36.98%	25.63%	38.37%	67.37%	39.55%	25.92%	-	-
Horiz. %	700.32%	511.27%	406.95%	294.11%	175.72%	125.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.41%	13.97%	10.19%	20.13%	27.79%	31.58%	38.97%	-
YoY %	-18.32%	37.10%	-49.38%	-27.56%	-12.00%	-18.96%	-	-
Horiz. %	29.28%	35.85%	26.15%	51.66%	71.31%	81.04%	100.00%	-
Total Cost	138,013	142,667	133,516	130,698	125,761	119,695	118,821	10.48%
YoY %	-3.26%	6.85%	2.16%	3.93%	5.07%	0.74%	-	-
Horiz. %	116.15%	120.07%	112.37%	110.00%	105.84%	100.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	102,514	106,318	102,156	98,871	91,492	51,334	88,814	10.02%
YoY %	-3.58%	4.07%	3.32%	8.07%	78.23%	-42.20%	-	-
Horiz. %	115.43%	119.71%	115.02%	111.32%	103.02%	57.80%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	5,078	5,078	3,818	3,818	1,283	1,283	-	-
YoY %	0.00%	33.00%	0.00%	197.58%	0.00%	0.00%	-	-
Horiz. %	395.79%	395.79%	297.58%	297.58%	100.00%	100.00%	-	-
Div Payout %	17.80%	24.38%	23.03%	31.87%	17.93%	25.02%	-	-
YoY %	-26.99%	5.86%	-27.74%	77.75%	-28.34%	0.00%	-	-
Horiz. %	71.14%	97.44%	92.05%	127.38%	71.66%	100.00%	-	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	102,514	106,318	102,156	98,871	91,492	51,334	88,814	10.02%
YoY %	-3.58%	4.07%	3.32%	8.07%	78.23%	-42.20%	-	-
Horiz. %	115.43%	119.71%	115.02%	111.32%	103.02%	57.80%	100.00%	-
NOSH	55,413	50,870	50,823	50,703	50,829	51,334	51,338	5.21%
YoY %	8.93%	0.09%	0.24%	-0.25%	-0.98%	-0.01%	-	-
Horiz. %	107.94%	99.09%	99.00%	98.76%	99.01%	99.99%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	16.94%	12.48%	10.73%	8.04%	5.09%	3.89%	3.14%	-
YoY %	35.74%	16.31%	33.46%	57.96%	30.85%	23.89%	-	-
Horiz. %	539.49%	397.45%	341.72%	256.05%	162.10%	123.89%	100.00%	-
ROE	27.83%	19.59%	16.23%	12.12%	7.82%	9.99%	4.59%	-
YoY %	42.06%	20.70%	33.91%	54.99%	-21.72%	117.65%	-	-
Horiz. %	606.32%	426.80%	353.59%	264.05%	170.37%	217.65%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	299.86	320.46	294.29	280.32	260.70	242.61	238.96	16.32%
YoY %	-6.43%	8.89%	4.98%	7.53%	7.46%	1.53%	-	-
Horiz. %	125.49%	134.11%	123.15%	117.31%	109.10%	101.53%	100.00%	-
EPS	51.49	40.95	32.62	23.63	14.08	9.99	7.94	247.35%
YoY %	25.74%	25.54%	38.04%	67.83%	40.94%	25.82%	-	-
Horiz. %	648.49%	515.74%	410.83%	297.61%	177.33%	125.82%	100.00%	-
DPS	9.17	10.00	7.50	7.50	2.50	2.50	0.00	-
YoY %	-8.30%	33.33%	0.00%	200.00%	0.00%	0.00%	-	-
Horiz. %	366.80%	400.00%	300.00%	300.00%	100.00%	100.00%	-	-
NAPS	1.85	2.09	2.01	1.95	1.80	1.00	1.73	4.56%
YoY %	-11.48%	3.98%	3.08%	8.33%	80.00%	-42.20%	-	-
Horiz. %	106.94%	120.81%	116.18%	112.72%	104.05%	57.80%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 50,703
RPS	27.96	27.43	25.17	23.92	22.30	20.96	20.64	22.40%
YoY %	1.93%	8.98%	5.23%	7.26%	6.39%	1.55%	-	-
Horiz. %	135.47%	132.90%	121.95%	115.89%	108.04%	101.55%	100.00%	-
EPS	4.80	3.51	2.79	2.02	1.20	0.86	0.69	263.98%
YoY %	36.75%	25.81%	38.12%	68.33%	39.53%	24.64%	-	-
Horiz. %	695.65%	508.70%	404.35%	292.75%	173.91%	124.64%	100.00%	-
DPS	0.85	0.85	0.64	0.64	0.22	0.22	0.00	-
YoY %	0.00%	32.81%	0.00%	190.91%	0.00%	0.00%	-	-
Horiz. %	386.36%	386.36%	290.91%	290.91%	100.00%	100.00%	-	-
NAPS	0.1725	0.1789	0.1719	0.1664	0.154	0.0864	0.1495	10.00%
YoY %	-3.58%	4.07%	3.31%	8.05%	78.24%	-42.21%	-	-
Horiz. %	115.38%	119.67%	114.98%	111.30%	103.01%	57.79%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	1.71	1.99	2.40	1.93	0.85	0.87	0.62	-
P/RPS	0.57	0.62	0.82	0.69	0.33	0.36	0.26	68.67%
YoY %	-8.06%	-24.39%	18.84%	109.09%	-8.33%	38.46%	-	-
Horiz. %	219.23%	238.46%	315.38%	265.38%	126.92%	138.46%	100.00%	-
P/EPS	3.32	4.86	7.36	8.17	6.04	8.71	7.81	-43.43%
YoY %	-31.69%	-33.97%	-9.91%	35.26%	-30.65%	11.52%	-	-
Horiz. %	42.51%	62.23%	94.24%	104.61%	77.34%	111.52%	100.00%	-
EY	30.11	20.58	13.59	12.24	16.57	11.49	12.80	76.78%
YoY %	46.31%	51.43%	11.03%	-26.13%	44.21%	-10.23%	-	-
Horiz. %	235.23%	160.78%	106.17%	95.62%	129.45%	89.77%	100.00%	-
DY	5.36	5.03	3.13	3.89	2.94	2.87	0.00	-
YoY %	6.56%	60.70%	-19.54%	32.31%	2.44%	0.00%	-	-
Horiz. %	186.76%	175.26%	109.06%	135.54%	102.44%	100.00%	-	-
P/NAPS	0.92	0.95	1.19	0.99	0.47	0.87	0.36	86.81%
YoY %	-3.16%	-20.17%	20.20%	110.64%	-45.98%	141.67%	-	-
Horiz. %	255.56%	263.89%	330.56%	275.00%	130.56%	241.67%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/05/08	28/02/08	29/11/07	28/08/07	30/05/07	28/02/07	28/11/06	-
Price	1.77	1.67	2.26	2.29	0.98	0.95	0.80	-
P/RPS	0.59	0.52	0.77	0.82	0.38	0.39	0.33	47.25%
YoY %	13.46%	-32.47%	-6.10%	115.79%	-2.56%	18.18%	-	-
Horiz. %	178.79%	157.58%	233.33%	248.48%	115.15%	118.18%	100.00%	-
P/EPS	3.44	4.08	6.93	9.69	6.96	9.51	10.08	-51.13%
YoY %	-15.69%	-41.13%	-28.48%	39.22%	-26.81%	-5.65%	-	-
Horiz. %	34.13%	40.48%	68.75%	96.13%	69.05%	94.35%	100.00%	-
EY	29.09	24.52	14.43	10.32	14.37	10.52	9.92	104.74%
YoY %	18.64%	69.92%	39.83%	-28.18%	36.60%	6.05%	-	-
Horiz. %	293.25%	247.18%	145.46%	104.03%	144.86%	106.05%	100.00%	-
DY	5.18	5.99	3.32	3.28	2.55	2.63	0.00	-
YoY %	-13.52%	80.42%	1.22%	28.63%	-3.04%	0.00%	-	-
Horiz. %	196.96%	227.76%	126.24%	124.71%	96.96%	100.00%	-	-
P/NAPS	0.96	0.80	1.12	1.17	0.54	0.95	0.46	63.23%
YoY %	20.00%	-28.57%	-4.27%	116.67%	-43.16%	106.52%	-	-
Horiz. %	208.70%	173.91%	243.48%	254.35%	117.39%	206.52%	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