[JTINTER] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	944,321	932,226	927,630	856,898	785,305	647,500	612,334	7.47%
YoY %	1.30%	0.50%	8.25%	9.12%	21.28%	5.74%	-	-
Horiz. %	154.22%	152.24%	151.49%	139.94%	128.25%	105.74%	100.00%	-
PBT	131,971	140,591	142,894	121,772	121,878	105,380	103,356	4.15%
YoY %	-6.13%	-1.61%	17.35%	-0.09%	15.66%	1.96%	-	-
Horiz. %	127.69%	136.03%	138.25%	117.82%	117.92%	101.96%	100.00%	-
Tax	-33,653	-35,851	-36,438	-32,088	-33,087	-27,174	-29,722	2.08%
YoY %	6.13%	1.61%	-13.56%	3.02%	-21.76%	8.57%	-	-
Horiz. %	113.23%	120.62%	122.60%	107.96%	111.32%	91.43%	100.00%	-
NP	98,318	104,740	106,456	89,684	88,791	78,206	73,634	4.93%
YoY %	-6.13%	-1.61%	18.70%	1.01%	13.53%	6.21%	-	-
Horiz. %	133.52%	142.24%	144.57%	121.80%	120.58%	106.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	98,318	104,740	106,456	89,684	88,791	78,206	73,634	4.93%
YoY %	-6.13%	-1.61%	18.70%	1.01%	13.53%	6.21%	-	-
Horiz. %	133.52%	142.24%	144.57%	121.80%	120.58%	106.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.50%	25.50%	25.50%	26.35%	27.15%	25.79%	28.76%	-
YoY %	0.00%	0.00%	-3.23%	-2.95%	5.27%	-10.33%	-	-
Horiz. %	88.66%	88.66%	88.66%	91.62%	94.40%	89.67%	100.00%	-
Total Cost	846,003	827,486	821,174	767,214	696,514	569,294	538,700	7.80%
YoY %	2.24%	0.77%	7.03%	10.15%	22.35%	5.68%	-	-
Horiz. %	157.05%	153.61%	152.44%	142.42%	129.30%	105.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	377,631	436,429	392,657	326,932	451,789	491,730	524,838	-5.33%
YoY %	-13.47%	11.15%	20.10%	-27.64%	-8.12%	-6.31%	-	-
Horiz. %	71.95%	83.15%	74.81%	62.29%	86.08%	93.69%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	219,705	78,456	78,468	78,463	151,466	117,701	78,334	18.73%
YoY %	180.04%	-0.02%	0.01%	-48.20%	28.69%	50.26%	-	-
Horiz. %	280.47%	100.16%	100.17%	100.16%	193.36%	150.26%	100.00%	-
Div Payout %	223.46%	74.91%	73.71%	87.49%	170.59%	150.50%	106.38%	-
YoY %	198.30%	1.63%	-15.75%	-48.71%	13.35%	41.47%	-	-
Horiz. %	210.06%	70.42%	69.29%	82.24%	160.36%	141.47%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	377,631	436,429	392,657	326,932	451,789	491,730	524,838	-5.33%
YoY %	-13.47%	11.15%	20.10%	-27.64%	-8.12%	-6.31%	-	-
Horiz. %	71.95%	83.15%	74.81%	62.29%	86.08%	93.69%	100.00%	-
NOSH	261,553	261,523	261,562	261,545	261,149	261,558	261,113	0.02%
YoY %	0.01%	-0.01%	0.01%	0.15%	-0.16%	0.17%	-	-
Horiz. %	100.17%	100.16%	100.17%	100.17%	100.01%	100.17%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	10.41%	11.24%	11.48%	10.47%	11.31%	12.08%	12.03%	-
YoY %	-7.38%	-2.09%	9.65%	-7.43%	-6.37%	0.42%	-	-
Horiz. %	86.53%	93.43%	95.43%	87.03%	94.01%	100.42%	100.00%	-
ROE	26.04%	24.00%	27.11%	27.43%	19.65%	15.90%	14.03%	-
YoY %	8.50%	-11.47%	-1.17%	39.59%	23.58%	13.33%	-	-
Horiz. %	185.60%	171.06%	193.23%	195.51%	140.06%	113.33%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	361.04	356.46	354.65	327.63	300.71	247.55	234.51	7.44%
YoY %	1.28%	0.51%	8.25%	8.95%	21.47%	5.56%	-	-
Horiz. %	153.96%	152.00%	151.23%	139.71%	128.23%	105.56%	100.00%	-
EPS	37.59	40.05	40.70	34.29	34.00	29.90	28.20	4.90%
YoY %	-6.14%	-1.60%	18.69%	0.85%	13.71%	6.03%	-	-
Horiz. %	133.30%	142.02%	144.33%	121.60%	120.57%	106.03%	100.00%	-
DPS	84.00	30.00	30.00	30.00	58.00	45.00	30.00	18.70%
YoY %	180.00%	0.00%	0.00%	-48.28%	28.89%	50.00%	-	-
Horiz. %	280.00%	100.00%	100.00%	100.00%	193.33%	150.00%	100.00%	-
NAPS	1.4438	1.6688	1.5012	1.25	1.73	1.88	2.01	-5.36%
YoY %	-13.48%	11.16%	20.10%	-27.75%	-7.98%	-6.47%	-	-
Horiz. %	71.83%	83.02%	74.69%	62.19%	86.07%	93.53%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 261,418
RPS	361.16	356.53	354.77	327.72	300.34	247.64	234.19	7.47%
YoY %	1.30%	0.50%	8.25%	9.12%	21.28%	5.74%	-	-
Horiz. %	154.22%	152.24%	151.49%	139.94%	128.25%	105.74%	100.00%	-
EPS	37.60	40.06	40.71	34.30	33.96	29.91	28.16	4.93%
YoY %	-6.14%	-1.60%	18.69%	1.00%	13.54%	6.21%	-	-
Horiz. %	133.52%	142.26%	144.57%	121.80%	120.60%	106.21%	100.00%	-
DPS	84.03	30.01	30.01	30.01	57.93	45.01	29.96	18.73%
YoY %	180.01%	0.00%	0.00%	-48.20%	28.70%	50.23%	-	-
Horiz. %	280.47%	100.17%	100.17%	100.17%	193.36%	150.23%	100.00%	-
NAPS	1.4442	1.6691	1.5017	1.2504	1.7279	1.8806	2.0072	-5.33%
YoY %	-13.47%	11.15%	20.10%	-27.63%	-8.12%	-6.31%	-	-
Horiz. %	71.95%	83.16%	74.82%	62.30%	86.09%	93.69%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	6.65	5.88	5.63	4.74	4.36	3.92	4.04	-
P/RPS	1.84	1.65	1.59	1.45	1.45	1.58	1.72	1.12%
YoY %	11.52%	3.77%	9.66%	0.00%	-8.23%	-8.14%	-	-
Horiz. %	106.98%	95.93%	92.44%	84.30%	84.30%	91.86%	100.00%	-
P/EPS	17.69	14.68	13.83	13.82	12.82	13.11	14.33	3.56%
YoY %	20.50%	6.15%	0.07%	7.80%	-2.21%	-8.51%	-	-
Horiz. %	123.45%	102.44%	96.51%	96.44%	89.46%	91.49%	100.00%	-
EY	5.65	6.81	7.23	7.23	7.80	7.63	6.98	-3.45%
YoY %	-17.03%	-5.81%	0.00%	-7.31%	2.23%	9.31%	-	-
Horiz. %	80.95%	97.56%	103.58%	103.58%	111.75%	109.31%	100.00%	-
DY	12.63	5.10	5.33	6.33	13.30	11.48	7.43	9.23%
YoY %	147.65%	-4.32%	-15.80%	-52.41%	15.85%	54.51%	-	-
Horiz. %	169.99%	68.64%	71.74%	85.20%	179.00%	154.51%	100.00%	-
P/NAPS	4.61	3.52	3.75	3.79	2.52	2.09	2.01	14.82%
YoY %	30.97%	-6.13%	-1.06%	50.40%	20.57%	3.98%	-	-
Horiz. %	229.35%	175.12%	186.57%	188.56%	125.37%	103.98%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/11/12	21/11/11	11/11/10	24/11/09	05/11/08	07/11/07	09/11/06	-
Price	6.78	6.40	5.93	4.66	4.32	3.90	4.06	-
P/RPS	1.88	1.80	1.67	1.42	1.44	1.58	1.73	1.39%
YoY %	4.44%	7.78%	17.61%	-1.39%	-8.86%	-8.67%	-	-
Horiz. %	108.67%	104.05%	96.53%	82.08%	83.24%	91.33%	100.00%	-
P/EPS	18.04	15.98	14.57	13.59	12.71	13.04	14.40	3.82%
YoY %	12.89%	9.68%	7.21%	6.92%	-2.53%	-9.44%	-	-
Horiz. %	125.28%	110.97%	101.18%	94.38%	88.26%	90.56%	100.00%	-
EY	5.54	6.26	6.86	7.36	7.87	7.67	6.95	-3.70%
YoY %	-11.50%	-8.75%	-6.79%	-6.48%	2.61%	10.36%	-	-
Horiz. %	79.71%	90.07%	98.71%	105.90%	113.24%	110.36%	100.00%	-
DY	12.39	4.69	5.06	6.44	13.43	11.54	7.39	8.98%
YoY %	164.18%	-7.31%	-21.43%	-52.05%	16.38%	56.16%	-	-
Horiz. %	167.66%	63.46%	68.47%	87.14%	181.73%	156.16%	100.00%	-
P/NAPS	4.70	3.84	3.95	3.73	2.50	2.07	2.02	15.09%
YoY %	22.40%	-2.78%	5.90%	49.20%	20.77%	2.48%	-	-
Horiz. %	232.67%	190.10%	195.54%	184.65%	123.76%	102.48%	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