[JCBNEXT] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Annualized Quarter Result
Revenue	66,500	66,112	62,524	54,996	54,209	51,104	47,284	25.50%
YoY %	0.59%	5.74%	13.69%	1.45%	6.08%	8.08%	-	-
Horiz. %	140.64%	139.82%	132.23%	116.31%	114.65%	108.08%	100.00%	-
PBT	22,572	22,370	21,960	16,594	17,656	16,816	15,680	27.46%
YoY %	0.90%	1.87%	32.34%	-6.01%	5.00%	7.24%	-	-
Horiz. %	143.95%	142.67%	140.05%	105.83%	112.60%	107.24%	100.00%	-
Tax	-2,557	-2,258	-2,824	377	-1,740	-1,586	-1,548	39.69%
YoY %	-13.24%	20.04%	-849.07%	121.67%	-9.71%	-2.45%	-	-
Horiz. %	165.18%	145.87%	182.43%	-24.35%	112.40%	102.45%	100.00%	-
NP	20,014	20,112	19,136	16,971	15,916	15,230	14,132	26.08%
YoY %	-0.49%	5.10%	12.76%	6.63%	4.50%	7.77%	-	-
Horiz. %	141.62%	142.32%	135.41%	120.09%	112.62%	107.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,872	18,698	17,872	16,371	15,916	15,230	14,132	21.24%
YoY %	0.93%	4.62%	9.17%	2.86%	4.50%	7.77%	-	-
Horiz. %	133.54%	132.31%	126.46%	115.84%	112.62%	107.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.33%	10.09%	12.86%	-2.27%	9.86%	9.43%	9.87%	-
YoY %	12.29%	-21.54%	666.52%	-123.02%	4.56%	-4.46%	-	-
Horiz. %	114.79%	102.23%	130.29%	-23.00%	99.90%	95.54%	100.00%	-
Total Cost	46,485	46,000	43,388	38,025	38,293	35,874	33,152	25.25%
YoY %	1.05%	6.02%	14.10%	-0.70%	6.74%	8.21%	-	-
Horiz. %	140.22%	138.75%	130.88%	114.70%	115.51%	108.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	54,594	50,371	48,302	44,245	34,163	30,138	28,103	55.62%
YoY %	8.38%	4.28%	9.17%	29.51%	13.36%	7.24%	-	-
Horiz. %	194.26%	179.24%	171.87%	157.44%	121.56%	107.24%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	7,414	5,037	-	3,016	4,019	6,027	-	-
YoY %	47.19%	0.00%	-	-24.96%	-33.32%	0.00%	-	-
Horiz. %	123.01%	83.57%	-	50.04%	66.68%	100.00%	-	-
Div Payout %	39.29%	26.94%	-	18.43%	25.25%	39.58%	-	-
YoY %	45.84%	0.00%	-	-27.01%	-36.21%	0.00%	-	-
Horiz. %	99.27%	68.06%	-	46.56%	63.79%	100.00%	-	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	54,594	50,371	48,302	44,245	34,163	30,138	28,103	55.62%
YoY %	8.38%	4.28%	9.17%	29.51%	13.36%	7.24%	-	-
Horiz. %	194.26%	179.24%	171.87%	157.44%	121.56%	107.24%	100.00%	-
NOSH	202,200	201,487	201,261	201,117	200,959	200,923	200,738	0.48%
YoY %	0.35%	0.11%	0.07%	0.08%	0.02%	0.09%	-	-
Horiz. %	100.73%	100.37%	100.26%	100.19%	100.11%	100.09%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	30.10%	30.42%	30.61%	30.86%	29.36%	29.80%	29.89%	-
YoY %	-1.05%	-0.62%	-0.81%	5.11%	-1.48%	-0.30%	-	-
Horiz. %	100.70%	101.77%	102.41%	103.25%	98.23%	99.70%	100.00%	-
ROE	34.57%	37.12%	37.00%	37.00%	46.59%	50.53%	50.29%	-
YoY %	-6.87%	0.32%	0.00%	-20.58%	-7.80%	0.48%	-	-
Horiz. %	68.74%	73.81%	73.57%	73.57%	92.64%	100.48%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	32.89	32.81	31.07	27.35	26.98	25.43	23.56	24.88%
YoY %	0.24%	5.60%	13.60%	1.37%	6.10%	7.94%	-	-
Horiz. %	139.60%	139.26%	131.88%	116.09%	114.52%	107.94%	100.00%	-
EPS	9.33	9.28	8.88	8.14	7.92	7.58	7.04	20.63%
YoY %	0.54%	4.50%	9.09%	2.78%	4.49%	7.67%	-	-
Horiz. %	132.53%	131.82%	126.14%	115.62%	112.50%	107.67%	100.00%	-
DPS	3.67	2.50	0.00	1.50	2.00	3.00	0.00	-
YoY %	46.80%	0.00%	0.00%	-25.00%	-33.33%	0.00%	-	-
Horiz. %	122.33%	83.33%	0.00%	50.00%	66.67%	100.00%	-	-
NAPS	0.27	0.25	0.24	0.22	0.17	0.15	0.14	54.87%
YoY %	8.00%	4.17%	9.09%	29.41%	13.33%	7.14%	-	-
Horiz. %	192.86%	178.57%	171.43%	157.14%	121.43%	107.14%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 200,633
RPS	47.50	47.22	44.66	39.28	38.72	36.50	33.77	25.51%
YoY %	0.59%	5.73%	13.70%	1.45%	6.08%	8.08%	-	-
Horiz. %	140.66%	139.83%	132.25%	116.32%	114.66%	108.08%	100.00%	-
EPS	13.48	13.36	12.77	11.69	11.37	10.88	10.09	21.28%
YoY %	0.90%	4.62%	9.24%	2.81%	4.50%	7.83%	-	-
Horiz. %	133.60%	132.41%	126.56%	115.86%	112.69%	107.83%	100.00%	-
DPS	5.30	3.60	0.00	2.15	2.87	4.31	0.00	-
YoY %	47.22%	0.00%	0.00%	-25.09%	-33.41%	0.00%	-	-
Horiz. %	122.97%	83.53%	0.00%	49.88%	66.59%	100.00%	-	-
NAPS	0.39	0.3598	0.345	0.316	0.244	0.2153	0.2007	55.65%
YoY %	8.39%	4.29%	9.18%	29.51%	13.33%	7.27%	-	-
Horiz. %	194.32%	179.27%	171.90%	157.45%	121.57%	107.27%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	1.31	1.24	1.09	0.93	0.83	0.75	0.78	-
P/RPS	3.98	3.78	3.51	3.40	3.08	2.95	3.31	13.06%
YoY %	5.29%	7.69%	3.24%	10.39%	4.41%	-10.88%	-	-
Horiz. %	120.24%	114.20%	106.04%	102.72%	93.05%	89.12%	100.00%	-
P/EPS	14.04	13.36	12.27	11.43	10.48	9.89	11.08	17.08%
YoY %	5.09%	8.88%	7.35%	9.06%	5.97%	-10.74%	-	-
Horiz. %	126.71%	120.58%	110.74%	103.16%	94.58%	89.26%	100.00%	-
EY	7.12	7.48	8.15	8.75	9.54	10.11	9.03	-14.63%
YoY %	-4.81%	-8.22%	-6.86%	-8.28%	-5.64%	11.96%	-	-
Horiz. %	78.85%	82.83%	90.25%	96.90%	105.65%	111.96%	100.00%	-
DY	2.80	2.02	0.00	1.61	2.41	4.00	0.00	-
YoY %	38.61%	0.00%	0.00%	-33.20%	-39.75%	0.00%	-	-
Horiz. %	70.00%	50.50%	0.00%	40.25%	60.25%	100.00%	-	-
P/NAPS	4.85	4.96	4.54	4.23	4.88	5.00	5.57	-8.80%
YoY %	-2.22%	9.25%	7.33%	-13.32%	-2.40%	-10.23%	-	-
Horiz. %	87.07%	89.05%	81.51%	75.94%	87.61%	89.77%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	16/11/06	24/08/06	18/05/06	21/02/06	22/11/05	09/08/05	17/05/05	-
Price	1.20	1.33	1.37	0.99	0.91	0.84	0.77	-
P/RPS	3.65	4.05	4.41	3.62	3.37	3.30	3.27	7.59%
YoY %	-9.88%	-8.16%	21.82%	7.42%	2.12%	0.92%	-	-
Horiz. %	111.62%	123.85%	134.86%	110.70%	103.06%	100.92%	100.00%	-
P/EPS	12.86	14.33	15.43	12.16	11.49	11.08	10.94	11.37%
YoY %	-10.26%	-7.13%	26.89%	5.83%	3.70%	1.28%	-	-
Horiz. %	117.55%	130.99%	141.04%	111.15%	105.03%	101.28%	100.00%	-
EY	7.78	6.98	6.48	8.22	8.70	9.02	9.14	-10.17%
YoY %	11.46%	7.72%	-21.17%	-5.52%	-3.55%	-1.31%	-	-
Horiz. %	85.12%	76.37%	70.90%	89.93%	95.19%	98.69%	100.00%	-
DY	3.06	1.88	0.00	1.52	2.20	3.57	0.00	-
YoY %	62.77%	0.00%	0.00%	-30.91%	-38.38%	0.00%	-	-
Horiz. %	85.71%	52.66%	0.00%	42.58%	61.62%	100.00%	-	-
P/NAPS	4.44	5.32	5.71	4.50	5.35	5.60	5.50	-13.28%
YoY %	-16.54%	-6.83%	26.89%	-15.89%	-4.46%	1.82%	-	-
Horiz. %	80.73%	96.73%	103.82%	81.82%	97.27%	101.82%	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