[CJCEN] YoY Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	56,458	66,322	74,249	75,307	46,973	34,122	41,423	5.29%
YoY %	-14.87%	-10.68%	-1.40%	60.32%	37.66%	-17.63%	-	-
Horiz. %	136.30%	160.11%	179.25%	181.80%	113.40%	82.37%	100.00%	-
PBT	3,929	5,104	10,971	9,520	5,119	2,870	7,123	-9.43%
YoY %	-23.02%	-53.48%	15.24%	85.97%	78.36%	-59.71%	-	-
Horiz. %	55.16%	71.66%	154.02%	133.65%	71.87%	40.29%	100.00%	-
Tax	-1,787	-2,306	-2,427	-1,946	-845	-621	-1,380	4.39%
YoY %	22.51%	4.99%	-24.72%	-130.30%	-36.07%	55.00%	-	-
Horiz. %	129.49%	167.10%	175.87%	141.01%	61.23%	45.00%	100.00%	-
NP	2,142	2,798	8,544	7,574	4,274	2,249	5,743	-15.14%
YoY %	-23.45%	-67.25%	12.81%	77.21%	90.04%	-60.84%	-	-
Horiz. %	37.30%	48.72%	148.77%	131.88%	74.42%	39.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,631	3,438	8,682	7,500	4,192	2,515	5,912	-12.61%
YoY %	-23.47%	-60.40%	15.76%	78.91%	66.68%	-57.46%	-	-
Horiz. %	44.50%	58.15%	146.85%	126.86%	70.91%	42.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.48%	45.18%	22.12%	20.44%	16.51%	21.64%	19.37%	-
YoY %	0.66%	104.25%	8.22%	23.80%	-23.71%	11.72%	-	-
Horiz. %	234.80%	233.25%	114.20%	105.52%	85.23%	111.72%	100.00%	-
Total Cost	54,316	63,524	65,705	67,733	42,699	31,873	35,680	7.24%
YoY %	-14.50%	-3.32%	-2.99%	58.63%	33.97%	-10.67%	-	-
Horiz. %	152.23%	178.04%	184.15%	189.83%	119.67%	89.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	246,729	207,495	186,607	163,249	74,097	135,765	98,871	16.44%
YoY %	18.91%	11.19%	14.31%	120.32%	-45.42%	37.32%	-	-
Horiz. %	249.55%	209.86%	188.74%	165.11%	74.94%	137.32%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	4,677	3,472	3,953	2,365	-	2,225	2,535	10.73%
YoY %	34.71%	-12.17%	67.15%	0.00%	-	-12.23%	-	-
Horiz. %	184.50%	136.96%	155.94%	93.29%	-	87.77%	100.00%	-
Div Payout %	177.78%	101.01%	45.54%	31.55%	-	88.50%	42.88%	-
YoY %	76.00%	121.81%	44.34%	0.00%	-	106.39%	-	-
Horiz. %	414.60%	235.56%	106.20%	73.58%	-	206.39%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	246,729	207,495	186,607	163,249	74,097	135,765	98,871	16.44%
YoY %	18.91%	11.19%	14.31%	120.32%	-45.42%	37.32%	-	-
Horiz. %	249.55%	209.86%	188.74%	165.11%	74.94%	137.32%	100.00%	-
NOSH	116,933	86,818	79,071	78,864	74,097	74,188	50,703	14.92%
YoY %	34.69%	9.80%	0.26%	6.43%	-0.12%	46.32%	-	-
Horiz. %	230.62%	171.23%	155.95%	155.54%	146.14%	146.32%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	3.79%	4.22%	11.51%	10.06%	9.10%	6.59%	13.86%	-
YoY %	-10.19%	-63.34%	14.41%	10.55%	38.09%	-52.45%	-	-
Horiz. %	27.34%	30.45%	83.04%	72.58%	65.66%	47.55%	100.00%	-
ROE	1.07%	1.66%	4.65%	4.59%	5.66%	1.85%	5.98%	-
YoY %	-35.54%	-64.30%	1.31%	-18.90%	205.95%	-69.06%	-	-
Horiz. %	17.89%	27.76%	77.76%	76.76%	94.65%	30.94%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	48.28	76.39	93.90	95.49	63.39	45.99	81.70	-8.38%
YoY %	-36.80%	-18.65%	-1.67%	50.64%	37.83%	-43.71%	-	-
Horiz. %	59.09%	93.50%	114.93%	116.88%	77.59%	56.29%	100.00%	-
EPS	2.25	3.96	10.98	9.51	5.65	3.39	11.66	-23.96%
YoY %	-43.18%	-63.93%	15.46%	68.32%	66.67%	-70.93%	-	-
Horiz. %	19.30%	33.96%	94.17%	81.56%	48.46%	29.07%	100.00%	-
DPS	4.00	4.00	5.00	3.00	0.00	3.00	5.00	-3.64%
YoY %	0.00%	-20.00%	66.67%	0.00%	0.00%	-40.00%	-	-
Horiz. %	80.00%	80.00%	100.00%	60.00%	0.00%	60.00%	100.00%	-
NAPS	2.11	2.39	2.36	2.07	1.00	1.83	1.95	1.32%
YoY %	-11.72%	1.27%	14.01%	107.00%	-45.36%	-6.15%	-	-
Horiz. %	108.21%	122.56%	121.03%	106.15%	51.28%	93.85%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 78,864
RPS	9.50	11.16	12.49	12.67	7.90	5.74	6.97	5.29%
YoY %	-14.87%	-10.65%	-1.42%	60.38%	37.63%	-17.65%	-	-
Horiz. %	136.30%	160.11%	179.20%	181.78%	113.34%	82.35%	100.00%	-
EPS	0.44	0.58	1.46	1.26	0.71	0.42	0.99	-12.63%
YoY %	-24.14%	-60.27%	15.87%	77.46%	69.05%	-57.58%	-	-
Horiz. %	44.44%	58.59%	147.47%	127.27%	71.72%	42.42%	100.00%	-
DPS	0.79	0.58	0.67	0.40	0.00	0.37	0.43	10.65%
YoY %	36.21%	-13.43%	67.50%	0.00%	0.00%	-13.95%	-	-
Horiz. %	183.72%	134.88%	155.81%	93.02%	0.00%	86.05%	100.00%	-
NAPS	0.4152	0.3492	0.314	0.2747	0.1247	0.2285	0.1664	16.44%
YoY %	18.90%	11.21%	14.31%	120.29%	-45.43%	37.32%	-	-
Horiz. %	249.52%	209.86%	188.70%	165.08%	74.94%	137.32%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.90	1.84	1.72	1.52	1.02	1.59	1.93	-
P/RPS	3.94	2.41	1.83	1.59	1.61	3.46	2.36	8.90%
YoY %	63.49%	31.69%	15.09%	-1.24%	-53.47%	46.61%	-	-
Horiz. %	166.95%	102.12%	77.54%	67.37%	68.22%	146.61%	100.00%	-
P/EPS	84.44	46.46	15.66	15.98	18.03	46.90	16.55	31.17%
YoY %	81.75%	196.68%	-2.00%	-11.37%	-61.56%	183.38%	-	-
Horiz. %	510.21%	280.73%	94.62%	96.56%	108.94%	283.38%	100.00%	-
EY	1.18	2.15	6.38	6.26	5.55	2.13	6.04	-23.80%
YoY %	-45.12%	-66.30%	1.92%	12.79%	160.56%	-64.74%	-	-
Horiz. %	19.54%	35.60%	105.63%	103.64%	91.89%	35.26%	100.00%	-
DY	2.11	2.17	2.91	1.97	0.00	1.89	2.59	-3.35%
YoY %	-2.76%	-25.43%	47.72%	0.00%	0.00%	-27.03%	-	-
Horiz. %	81.47%	83.78%	112.36%	76.06%	0.00%	72.97%	100.00%	-
P/NAPS	0.90	0.77	0.73	0.73	1.02	0.87	0.99	-1.57%
YoY %	16.88%	5.48%	0.00%	-28.43%	17.24%	-12.12%	-	-
Horiz. %	90.91%	77.78%	73.74%	73.74%	103.03%	87.88%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	15/08/13	09/08/12	16/08/11	12/08/10	18/08/09	28/08/08	28/08/07	-
Price	1.92	1.80	1.70	1.62	1.73	1.20	2.29	-
P/RPS	3.98	2.36	1.81	1.70	2.73	2.61	2.80	6.03%
YoY %	68.64%	30.39%	6.47%	-37.73%	4.60%	-6.79%	-	-
Horiz. %	142.14%	84.29%	64.64%	60.71%	97.50%	93.21%	100.00%	-
P/EPS	85.33	45.45	15.48	17.03	30.58	35.40	19.64	27.71%
YoY %	87.74%	193.60%	-9.10%	-44.31%	-13.62%	80.24%	-	-
Horiz. %	434.47%	231.42%	78.82%	86.71%	155.70%	180.24%	100.00%	-
EY	1.17	2.20	6.46	5.87	3.27	2.83	5.09	-21.71%
YoY %	-46.82%	-65.94%	10.05%	79.51%	15.55%	-44.40%	-	-
Horiz. %	22.99%	43.22%	126.92%	115.32%	64.24%	55.60%	100.00%	-
DY	2.08	2.22	2.94	1.85	0.00	2.50	2.18	-0.77%
YoY %	-6.31%	-24.49%	58.92%	0.00%	0.00%	14.68%	-	-
Horiz. %	95.41%	101.83%	134.86%	84.86%	0.00%	114.68%	100.00%	-
P/NAPS	0.91	0.75	0.72	0.78	1.73	0.66	1.17	-4.09%
YoY %	21.33%	4.17%	-7.69%	-54.91%	162.12%	-43.59%	-	-
Horiz. %	77.78%	64.10%	61.54%	66.67%	147.86%	56.41%	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