[JTINTER] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Annualized Quarter Result
Revenue	825,808	831,792	807,425	816,445	776,762	754,532	831,024	-0.42%
YoY %	-0.72%	3.02%	-1.10%	5.11%	2.95%	-9.20%	-	-
Horiz. %	99.37%	100.09%	97.16%	98.25%	93.47%	90.80%	100.00%	-
PBT	135,370	152,812	123,810	137,808	119,110	128,296	124,571	5.71%
YoY %	-11.41%	23.42%	-10.16%	15.70%	-7.16%	2.99%	-	-
Horiz. %	108.67%	122.67%	99.39%	110.63%	95.62%	102.99%	100.00%	-
Tax	-37,210	-41,716	-37,008	-39,629	-34,040	-36,564	-31,907	10.82%
YoY %	10.80%	-12.72%	6.61%	-16.42%	6.90%	-14.60%	-	-
Horiz. %	116.62%	130.74%	115.99%	124.20%	106.69%	114.60%	100.00%	-
NP	98,160	111,096	86,802	98,178	85,070	91,732	92,664	3.92%
YoY %	-11.64%	27.99%	-11.59%	15.41%	-7.26%	-1.01%	-	-
Horiz. %	105.93%	119.89%	93.67%	105.95%	91.80%	98.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	98,160	111,096	86,802	98,178	85,070	91,732	92,664	3.92%
YoY %	-11.64%	27.99%	-11.59%	15.41%	-7.26%	-1.01%	-	-
Horiz. %	105.93%	119.89%	93.67%	105.95%	91.80%	98.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.49%	27.30%	29.89%	28.76%	28.58%	28.50%	25.61%	-
YoY %	0.70%	-8.67%	3.93%	0.63%	0.28%	11.28%	-	-
Horiz. %	107.34%	106.60%	116.71%	112.30%	111.60%	111.28%	100.00%	-
Total Cost	727,648	720,696	720,623	718,266	691,692	662,800	738,360	-0.97%
YoY %	0.96%	0.01%	0.33%	3.84%	4.36%	-10.23%	-	-
Horiz. %	98.55%	97.61%	97.60%	97.28%	93.68%	89.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	529,959	539,758	509,831	524,838	521,901	502,962	481,643	6.59%
YoY %	-1.82%	5.87%	-2.86%	0.56%	3.77%	4.43%	-	-
Horiz. %	110.03%	112.07%	105.85%	108.97%	108.36%	104.43%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	234,957	157,211	78,435	104,445	78,285	-	78,528	108.05%
YoY %	49.45%	100.43%	-24.90%	33.42%	0.00%	-	-	-
Horiz. %	299.20%	200.20%	99.88%	133.00%	99.69%	-	100.00%	-
Div Payout %	239.36%	141.51%	90.36%	106.38%	92.02%	-	84.75%	-
YoY %	69.15%	56.61%	-15.06%	15.61%	0.00%	-	-	-
Horiz. %	282.43%	166.97%	106.62%	125.52%	108.58%	-	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	529,959	539,758	509,831	524,838	521,901	502,962	481,643	6.59%
YoY %	-1.82%	5.87%	-2.86%	0.56%	3.77%	4.43%	-	-
Horiz. %	110.03%	112.07%	105.85%	108.97%	108.36%	104.43%	100.00%	-
NOSH	261,063	262,018	261,451	261,113	260,950	260,602	261,762	-0.17%
YoY %	-0.36%	0.22%	0.13%	0.06%	0.13%	-0.44%	-	-
Horiz. %	99.73%	100.10%	99.88%	99.75%	99.69%	99.56%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	11.89%	13.36%	10.75%	12.03%	10.95%	12.16%	11.15%	-
YoY %	-11.00%	24.28%	-10.64%	9.86%	-9.95%	9.06%	-	-
Horiz. %	106.64%	119.82%	96.41%	107.89%	98.21%	109.06%	100.00%	-
ROE	18.52%	20.58%	17.03%	18.71%	16.30%	18.24%	19.24%	-
YoY %	-10.01%	20.85%	-8.98%	14.79%	-10.64%	-5.20%	-	-
Horiz. %	96.26%	106.96%	88.51%	97.25%	84.72%	94.80%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	316.32	317.46	308.82	312.68	297.67	289.53	317.47	-0.24%
YoY %	-0.36%	2.80%	-1.23%	5.04%	2.81%	-8.80%	-	-
Horiz. %	99.64%	100.00%	97.28%	98.49%	93.76%	91.20%	100.00%	-
EPS	37.60	42.40	33.20	37.60	32.60	35.20	35.40	4.11%
YoY %	-11.32%	27.71%	-11.70%	15.34%	-7.39%	-0.56%	-	-
Horiz. %	106.21%	119.77%	93.79%	106.21%	92.09%	99.44%	100.00%	-
DPS	90.00	60.00	30.00	40.00	30.00	0.00	30.00	108.42%
YoY %	50.00%	100.00%	-25.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	300.00%	200.00%	100.00%	133.33%	100.00%	0.00%	100.00%	-
NAPS	2.03	2.06	1.95	2.01	2.00	1.93	1.84	6.78%
YoY %	-1.46%	5.64%	-2.99%	0.50%	3.63%	4.89%	-	-
Horiz. %	110.33%	111.96%	105.98%	109.24%	108.70%	104.89%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 261,336
RPS	315.83	318.12	308.80	312.25	297.07	288.57	317.82	-0.41%
YoY %	-0.72%	3.02%	-1.10%	5.11%	2.95%	-9.20%	-	-
Horiz. %	99.37%	100.09%	97.16%	98.25%	93.47%	90.80%	100.00%	-
EPS	37.54	42.49	33.20	37.55	32.53	35.08	35.44	3.92%
YoY %	-11.65%	27.98%	-11.58%	15.43%	-7.27%	-1.02%	-	-
Horiz. %	105.93%	119.89%	93.68%	105.95%	91.79%	98.98%	100.00%	-
DPS	89.86	60.13	30.00	39.95	29.94	0.00	30.03	108.07%
YoY %	49.44%	100.43%	-24.91%	33.43%	0.00%	0.00%	-	-
Horiz. %	299.23%	200.23%	99.90%	133.03%	99.70%	0.00%	100.00%	-
NAPS	2.0268	2.0643	1.9498	2.0072	1.996	1.9236	1.842	6.59%
YoY %	-1.82%	5.87%	-2.86%	0.56%	3.76%	4.43%	-	-
Horiz. %	110.03%	112.07%	105.85%	108.97%	108.36%	104.43%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	4.26	4.24	4.08	4.04	4.10	4.10	4.06	-
P/RPS	1.35	1.34	1.32	1.29	1.38	1.42	1.28	3.62%
YoY %	0.75%	1.52%	2.33%	-6.52%	-2.82%	10.94%	-	-
Horiz. %	105.47%	104.69%	103.12%	100.78%	107.81%	110.94%	100.00%	-
P/EPS	11.33	10.00	12.29	10.74	12.58	11.65	11.47	-0.81%
YoY %	13.30%	-18.63%	14.43%	-14.63%	7.98%	1.57%	-	-
Horiz. %	98.78%	87.18%	107.15%	93.64%	109.68%	101.57%	100.00%	-
EY	8.83	10.00	8.14	9.31	7.95	8.59	8.72	0.84%
YoY %	-11.70%	22.85%	-12.57%	17.11%	-7.45%	-1.49%	-	-
Horiz. %	101.26%	114.68%	93.35%	106.77%	91.17%	98.51%	100.00%	-
DY	21.13	14.15	7.35	9.90	7.32	0.00	7.39	101.83%
YoY %	49.33%	92.52%	-25.76%	35.25%	0.00%	0.00%	-	-
Horiz. %	285.93%	191.47%	99.46%	133.96%	99.05%	0.00%	100.00%	-
P/NAPS	2.10	2.06	2.09	2.01	2.05	2.12	2.21	-3.35%
YoY %	1.94%	-1.44%	3.98%	-1.95%	-3.30%	-4.07%	-	-
Horiz. %	95.02%	93.21%	94.57%	90.95%	92.76%	95.93%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	08/08/07	09/05/07	28/02/07	09/11/06	09/08/06	10/05/06	22/02/06	-
Price	3.94	4.32	4.16	4.06	4.04	4.12	4.12	-
P/RPS	1.25	1.36	1.35	1.30	1.36	1.42	1.30	-2.58%
YoY %	-8.09%	0.74%	3.85%	-4.41%	-4.23%	9.23%	-	-
Horiz. %	96.15%	104.62%	103.85%	100.00%	104.62%	109.23%	100.00%	-
P/EPS	10.48	10.19	12.53	10.80	12.39	11.70	11.64	-6.77%
YoY %	2.85%	-18.68%	16.02%	-12.83%	5.90%	0.52%	-	-
Horiz. %	90.03%	87.54%	107.65%	92.78%	106.44%	100.52%	100.00%	-
EY	9.54	9.81	7.98	9.26	8.07	8.54	8.59	7.26%
YoY %	-2.75%	22.93%	-13.82%	14.75%	-5.50%	-0.58%	-	-
Horiz. %	111.06%	114.20%	92.90%	107.80%	93.95%	99.42%	100.00%	-
DY	22.84	13.89	7.21	9.85	7.43	0.00	7.28	114.75%
YoY %	64.43%	92.65%	-26.80%	32.57%	0.00%	0.00%	-	-
Horiz. %	313.74%	190.80%	99.04%	135.30%	102.06%	0.00%	100.00%	-
P/NAPS	1.94	2.10	2.13	2.02	2.02	2.13	2.24	-9.16%
YoY %	-7.62%	-1.41%	5.45%	0.00%	-5.16%	-4.91%	-	-
Horiz. %	86.61%	93.75%	95.09%	90.18%	90.18%	95.09%	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