[JTINTER] QoQ Annualized Quarter 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
Annualized Quarter Result
Revenue	1,005,288	862,061	863,333	825,808	831,792	807,425	816,445	14.86%
YoY %	16.61%	-0.15%	4.54%	-0.72%	3.02%	-1.10%	-	-
Horiz. %	123.13%	105.59%	105.74%	101.15%	101.88%	98.90%	100.00%	-
PBT	168,496	114,106	140,506	135,370	152,812	123,810	137,808	14.32%
YoY %	47.67%	-18.79%	3.79%	-11.41%	23.42%	-10.16%	-	-
Horiz. %	122.27%	82.80%	101.96%	98.23%	110.89%	89.84%	100.00%	-
Tax	-45,492	-33,050	-36,232	-37,210	-41,716	-37,008	-39,629	9.62%
YoY %	-37.65%	8.78%	2.63%	10.80%	-12.72%	6.61%	-	-
Horiz. %	114.79%	83.40%	91.43%	93.90%	105.27%	93.39%	100.00%	-
NP	123,004	81,056	104,274	98,160	111,096	86,802	98,178	16.20%
YoY %	51.75%	-22.27%	6.23%	-11.64%	27.99%	-11.59%	-	-
Horiz. %	125.29%	82.56%	106.21%	99.98%	113.16%	88.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	123,004	81,056	104,274	98,160	111,096	86,802	98,178	16.20%
YoY %	51.75%	-22.27%	6.23%	-11.64%	27.99%	-11.59%	-	-
Horiz. %	125.29%	82.56%	106.21%	99.98%	113.16%	88.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.00%	28.96%	25.79%	27.49%	27.30%	29.89%	28.76%	-
YoY %	-6.77%	12.29%	-6.18%	0.70%	-8.67%	3.93%	-	-
Horiz. %	93.88%	100.70%	89.67%	95.58%	94.92%	103.93%	100.00%	-
Total Cost	882,284	781,005	759,058	727,648	720,696	720,623	718,266	14.68%
YoY %	12.97%	2.89%	4.32%	0.96%	0.01%	0.33%	-	-
Horiz. %	122.84%	108.73%	105.68%	101.31%	100.34%	100.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	495,143	494,180	491,730	529,959	539,758	509,831	524,838	-3.80%
YoY %	0.19%	0.50%	-7.21%	-1.82%	5.87%	-2.86%	-	-
Horiz. %	94.34%	94.16%	93.69%	100.98%	102.84%	97.14%	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	604,595	117,661	156,935	234,957	157,211	78,435	104,445	222.04%
YoY %	413.84%	-25.03%	-33.21%	49.45%	100.43%	-24.90%	-	-
Horiz. %	578.86%	112.65%	150.26%	224.96%	150.52%	75.10%	100.00%	-
Div Payout %	491.53%	145.16%	150.50%	239.36%	141.51%	90.36%	106.38%	-
YoY %	238.61%	-3.55%	-37.12%	69.15%	56.61%	-15.06%	-	-
Horiz. %	462.05%	136.45%	141.47%	225.00%	133.02%	84.94%	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	495,143	494,180	491,730	529,959	539,758	509,831	524,838	-3.80%
YoY %	0.19%	0.50%	-7.21%	-1.82%	5.87%	-2.86%	-	-
Horiz. %	94.34%	94.16%	93.69%	100.98%	102.84%	97.14%	100.00%	-
NOSH	260,601	261,470	261,558	261,063	262,018	261,451	261,113	-0.13%
YoY %	-0.33%	-0.03%	0.19%	-0.36%	0.22%	0.13%	-	-
Horiz. %	99.80%	100.14%	100.17%	99.98%	100.35%	100.13%	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	12.24%	9.40%	12.08%	11.89%	13.36%	10.75%	12.03%	-
YoY %	30.21%	-22.19%	1.60%	-11.00%	24.28%	-10.64%	-	-
Horiz. %	101.75%	78.14%	100.42%	98.84%	111.06%	89.36%	100.00%	-
ROE	24.84%	16.40%	21.21%	18.52%	20.58%	17.03%	18.71%	-
YoY %	51.46%	-22.68%	14.52%	-10.01%	20.85%	-8.98%	-	-
Horiz. %	132.76%	87.65%	113.36%	98.98%	109.99%	91.02%	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	385.76	329.70	330.07	316.32	317.46	308.82	312.68	15.01%
YoY %	17.00%	-0.11%	4.35%	-0.36%	2.80%	-1.23%	-	-
Horiz. %	123.37%	105.44%	105.56%	101.16%	101.53%	98.77%	100.00%	-
EPS	47.20	31.00	39.87	37.60	42.40	33.20	37.60	16.35%
YoY %	52.26%	-22.25%	6.04%	-11.32%	27.71%	-11.70%	-	-
Horiz. %	125.53%	82.45%	106.04%	100.00%	112.77%	88.30%	100.00%	-
DPS	232.00	45.00	60.00	90.00	60.00	30.00	40.00	222.46%
YoY %	415.56%	-25.00%	-33.33%	50.00%	100.00%	-25.00%	-	-
Horiz. %	580.00%	112.50%	150.00%	225.00%	150.00%	75.00%	100.00%	-
NAPS	1.90	1.89	1.88	2.03	2.06	1.95	2.01	-3.67%
YoY %	0.53%	0.53%	-7.39%	-1.46%	5.64%	-2.99%	-	-
Horiz. %	94.53%	94.03%	93.53%	101.00%	102.49%	97.01%	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 - 263,037
RPS	384.47	329.69	330.18	315.83	318.12	308.80	312.25	14.86%
YoY %	16.62%	-0.15%	4.54%	-0.72%	3.02%	-1.10%	-	-
Horiz. %	123.13%	105.59%	105.74%	101.15%	101.88%	98.90%	100.00%	-
EPS	47.04	31.00	39.88	37.54	42.49	33.20	37.55	16.19%
YoY %	51.74%	-22.27%	6.23%	-11.65%	27.98%	-11.58%	-	-
Horiz. %	125.27%	82.56%	106.21%	99.97%	113.16%	88.42%	100.00%	-
DPS	231.23	45.00	60.02	89.86	60.13	30.00	39.95	222.02%
YoY %	413.84%	-25.02%	-33.21%	49.44%	100.43%	-24.91%	-	-
Horiz. %	578.80%	112.64%	150.24%	224.93%	150.51%	75.09%	100.00%	-
NAPS	1.8937	1.89	1.8806	2.0268	2.0643	1.9498	2.0072	-3.80%
YoY %	0.20%	0.50%	-7.21%	-1.82%	5.87%	-2.86%	-	-
Horiz. %	94.35%	94.16%	93.69%	100.98%	102.84%	97.14%	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	3.72	3.68	3.92	4.26	4.24	4.08	4.04	-
P/RPS	0.96	1.12	1.19	1.35	1.34	1.32	1.29	-17.86%
YoY %	-14.29%	-5.88%	-11.85%	0.75%	1.52%	2.33%	-	-
Horiz. %	74.42%	86.82%	92.25%	104.65%	103.88%	102.33%	100.00%	-
P/EPS	7.88	11.87	9.83	11.33	10.00	12.29	10.74	-18.63%
YoY %	-33.61%	20.75%	-13.24%	13.30%	-18.63%	14.43%	-	-
Horiz. %	73.37%	110.52%	91.53%	105.49%	93.11%	114.43%	100.00%	-
EY	12.69	8.42	10.17	8.83	10.00	8.14	9.31	22.91%
YoY %	50.71%	-17.21%	15.18%	-11.70%	22.85%	-12.57%	-	-
Horiz. %	136.31%	90.44%	109.24%	94.84%	107.41%	87.43%	100.00%	-
DY	62.37	12.23	15.31	21.13	14.15	7.35	9.90	240.72%
YoY %	409.98%	-20.12%	-27.54%	49.33%	92.52%	-25.76%	-	-
Horiz. %	630.00%	123.54%	154.65%	213.43%	142.93%	74.24%	100.00%	-
P/NAPS	1.96	1.95	2.09	2.10	2.06	2.09	2.01	-1.66%
YoY %	0.51%	-6.70%	-0.48%	1.94%	-1.44%	3.98%	-	-
Horiz. %	97.51%	97.01%	103.98%	104.48%	102.49%	103.98%	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	07/05/08	26/02/08	07/11/07	08/08/07	09/05/07	28/02/07	09/11/06	-
Price	4.20	3.80	3.90	3.94	4.32	4.16	4.06	-
P/RPS	1.09	1.15	1.18	1.25	1.36	1.35	1.30	-11.07%
YoY %	-5.22%	-2.54%	-5.60%	-8.09%	0.74%	3.85%	-	-
Horiz. %	83.85%	88.46%	90.77%	96.15%	104.62%	103.85%	100.00%	-
P/EPS	8.90	12.26	9.78	10.48	10.19	12.53	10.80	-12.09%
YoY %	-27.41%	25.36%	-6.68%	2.85%	-18.68%	16.02%	-	-
Horiz. %	82.41%	113.52%	90.56%	97.04%	94.35%	116.02%	100.00%	-
EY	11.24	8.16	10.22	9.54	9.81	7.98	9.26	13.77%
YoY %	37.75%	-20.16%	7.13%	-2.75%	22.93%	-13.82%	-	-
Horiz. %	121.38%	88.12%	110.37%	103.02%	105.94%	86.18%	100.00%	-
DY	55.24	11.84	15.38	22.84	13.89	7.21	9.85	215.32%
YoY %	366.55%	-23.02%	-32.66%	64.43%	92.65%	-26.80%	-	-
Horiz. %	560.81%	120.20%	156.14%	231.88%	141.02%	73.20%	100.00%	-
P/NAPS	2.21	2.01	2.07	1.94	2.10	2.13	2.02	6.17%
YoY %	9.95%	-2.90%	6.70%	-7.62%	-1.41%	5.45%	-	-
Horiz. %	109.41%	99.50%	102.48%	96.04%	103.96%	105.45%	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