[JTINTER] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Annualized Quarter Result
Revenue	1,194,730	1,162,908	1,205,121	1,236,840	1,223,368	1,252,716	1,158,209	2.09%
YoY %	2.74%	-3.50%	-2.56%	1.10%	-2.34%	8.16%	-	-
Horiz. %	103.15%	100.41%	104.05%	106.79%	105.63%	108.16%	100.00%	-
PBT	174,464	185,328	178,919	190,525	191,472	202,740	143,553	13.92%
YoY %	-5.86%	3.58%	-6.09%	-0.49%	-5.56%	41.23%	-	-
Horiz. %	121.53%	129.10%	124.64%	132.72%	133.38%	141.23%	100.00%	-
Tax	-44,488	-47,260	-45,106	-48,584	-48,826	-51,708	-35,290	16.74%
YoY %	5.87%	-4.78%	7.16%	0.50%	5.57%	-46.52%	-	-
Horiz. %	126.06%	133.92%	127.82%	137.67%	138.36%	146.52%	100.00%	-
NP	129,976	138,068	133,813	141,941	142,646	151,032	108,263	12.99%
YoY %	-5.86%	3.18%	-5.73%	-0.49%	-5.55%	39.50%	-	-
Horiz. %	120.06%	127.53%	123.60%	131.11%	131.76%	139.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	129,976	138,068	133,813	141,941	142,646	151,032	108,263	12.99%
YoY %	-5.86%	3.18%	-5.73%	-0.49%	-5.55%	39.50%	-	-
Horiz. %	120.06%	127.53%	123.60%	131.11%	131.76%	139.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.50%	25.50%	25.21%	25.50%	25.50%	25.50%	24.58%	-
YoY %	0.00%	1.15%	-1.14%	0.00%	0.00%	3.74%	-	-
Horiz. %	103.74%	103.74%	102.56%	103.74%	103.74%	103.74%	100.00%	-
Total Cost	1,064,754	1,024,840	1,071,308	1,094,898	1,080,722	1,101,684	1,049,946	0.94%
YoY %	3.89%	-4.34%	-2.15%	1.31%	-1.90%	4.93%	-	-
Horiz. %	101.41%	97.61%	102.03%	104.28%	102.93%	104.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	426,096	425,003	390,584	392,657	386,927	353,288	316,420	22.01%
YoY %	0.26%	8.81%	-0.53%	1.48%	9.52%	11.65%	-	-
Horiz. %	134.66%	134.32%	123.44%	124.09%	122.28%	111.65%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	156,912	156,895	78,467	104,625	78,463	-	78,451	58.94%
YoY %	0.01%	99.95%	-25.00%	33.34%	0.00%	-	-	-
Horiz. %	200.01%	199.99%	100.02%	133.36%	100.02%	-	100.00%	-
Div Payout %	120.72%	113.64%	58.64%	73.71%	55.01%	-	72.46%	-
YoY %	6.23%	93.79%	-20.44%	33.99%	0.00%	-	-	-
Horiz. %	166.60%	156.83%	80.93%	101.73%	75.92%	-	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	426,096	425,003	390,584	392,657	386,927	353,288	316,420	22.01%
YoY %	0.26%	8.81%	-0.53%	1.48%	9.52%	11.65%	-	-
Horiz. %	134.66%	134.32%	123.44%	124.09%	122.28%	111.65%	100.00%	-
NOSH	261,521	261,492	261,557	261,562	261,543	261,482	261,504	0.00%
YoY %	0.01%	-0.02%	-0.00%	0.01%	0.02%	-0.01%	-	-
Horiz. %	100.01%	100.00%	100.02%	100.02%	100.01%	99.99%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	10.88%	11.87%	11.10%	11.48%	11.66%	12.06%	9.35%	-
YoY %	-8.34%	6.94%	-3.31%	-1.54%	-3.32%	28.98%	-	-
Horiz. %	116.36%	126.95%	118.72%	122.78%	124.71%	128.98%	100.00%	-
ROE	30.50%	32.49%	34.26%	36.15%	36.87%	42.75%	34.21%	-
YoY %	-6.12%	-5.17%	-5.23%	-1.95%	-13.75%	24.96%	-	-
Horiz. %	89.16%	94.97%	100.15%	105.67%	107.78%	124.96%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	456.84	444.72	460.75	472.87	467.75	479.08	442.90	2.09%
YoY %	2.73%	-3.48%	-2.56%	1.09%	-2.36%	8.17%	-	-
Horiz. %	103.15%	100.41%	104.03%	106.77%	105.61%	108.17%	100.00%	-
EPS	49.70	52.80	51.16	54.27	54.54	57.76	41.40	12.99%
YoY %	-5.87%	3.21%	-5.73%	-0.50%	-5.57%	39.52%	-	-
Horiz. %	120.05%	127.54%	123.57%	131.09%	131.74%	139.52%	100.00%	-
DPS	60.00	60.00	30.00	40.00	30.00	0.00	30.00	58.94%
YoY %	0.00%	100.00%	-25.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	100.00%	133.33%	100.00%	0.00%	100.00%	-
NAPS	1.6293	1.6253	1.4933	1.5012	1.4794	1.3511	1.21	22.00%
YoY %	0.25%	8.84%	-0.53%	1.47%	9.50%	11.66%	-	-
Horiz. %	134.65%	134.32%	123.41%	124.07%	122.26%	111.66%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 261,600
RPS	456.92	444.75	460.90	473.03	467.88	479.10	442.96	2.09%
YoY %	2.74%	-3.50%	-2.56%	1.10%	-2.34%	8.16%	-	-
Horiz. %	103.15%	100.40%	104.05%	106.79%	105.63%	108.16%	100.00%	-
EPS	49.71	52.80	51.18	54.29	54.55	57.76	41.41	12.98%
YoY %	-5.85%	3.17%	-5.73%	-0.48%	-5.56%	39.48%	-	-
Horiz. %	120.04%	127.51%	123.59%	131.10%	131.73%	139.48%	100.00%	-
DPS	60.01	60.00	30.01	40.01	30.01	0.00	30.00	58.95%
YoY %	0.02%	99.93%	-24.99%	33.32%	0.00%	0.00%	-	-
Horiz. %	200.03%	200.00%	100.03%	133.37%	100.03%	0.00%	100.00%	-
NAPS	1.6296	1.6254	1.4938	1.5017	1.4798	1.3512	1.2102	22.00%
YoY %	0.26%	8.81%	-0.53%	1.48%	9.52%	11.65%	-	-
Horiz. %	134.66%	134.31%	123.43%	124.09%	122.28%	111.65%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	7.13	7.00	6.05	5.63	5.25	5.50	4.87	-
P/RPS	1.56	1.57	1.31	1.19	1.12	1.15	1.10	26.30%
YoY %	-0.64%	19.85%	10.08%	6.25%	-2.61%	4.55%	-	-
Horiz. %	141.82%	142.73%	119.09%	108.18%	101.82%	104.55%	100.00%	-
P/EPS	14.35	13.26	11.83	10.37	9.63	9.52	11.76	14.23%
YoY %	8.22%	12.09%	14.08%	7.68%	1.16%	-19.05%	-	-
Horiz. %	122.02%	112.76%	100.60%	88.18%	81.89%	80.95%	100.00%	-
EY	6.97	7.54	8.46	9.64	10.39	10.50	8.50	-12.42%
YoY %	-7.56%	-10.87%	-12.24%	-7.22%	-1.05%	23.53%	-	-
Horiz. %	82.00%	88.71%	99.53%	113.41%	122.24%	123.53%	100.00%	-
DY	8.42	8.57	4.96	7.10	5.71	0.00	6.16	23.23%
YoY %	-1.75%	72.78%	-30.14%	24.34%	0.00%	0.00%	-	-
Horiz. %	136.69%	139.12%	80.52%	115.26%	92.69%	0.00%	100.00%	-
P/NAPS	4.38	4.31	4.05	3.75	3.55	4.07	4.02	5.90%
YoY %	1.62%	6.42%	8.00%	5.63%	-12.78%	1.24%	-	-
Horiz. %	108.96%	107.21%	100.75%	93.28%	88.31%	101.24%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	16/08/11	12/05/11	24/02/11	11/11/10	12/08/10	13/05/10	23/02/10	-
Price	6.90	7.16	6.60	5.93	5.60	5.36	5.09	-
P/RPS	1.51	1.61	1.43	1.25	1.20	1.12	1.15	19.96%
YoY %	-6.21%	12.59%	14.40%	4.17%	7.14%	-2.61%	-	-
Horiz. %	131.30%	140.00%	124.35%	108.70%	104.35%	97.39%	100.00%	-
P/EPS	13.88	13.56	12.90	10.93	10.27	9.28	12.29	8.47%
YoY %	2.36%	5.12%	18.02%	6.43%	10.67%	-24.49%	-	-
Horiz. %	112.94%	110.33%	104.96%	88.93%	83.56%	75.51%	100.00%	-
EY	7.20	7.37	7.75	9.15	9.74	10.78	8.13	-7.79%
YoY %	-2.31%	-4.90%	-15.30%	-6.06%	-9.65%	32.60%	-	-
Horiz. %	88.56%	90.65%	95.33%	112.55%	119.80%	132.60%	100.00%	-
DY	8.70	8.38	4.55	6.75	5.36	0.00	5.89	29.79%
YoY %	3.82%	84.18%	-32.59%	25.93%	0.00%	0.00%	-	-
Horiz. %	147.71%	142.28%	77.25%	114.60%	91.00%	0.00%	100.00%	-
P/NAPS	4.23	4.41	4.42	3.95	3.79	3.97	4.21	0.31%
YoY %	-4.08%	-0.23%	11.90%	4.22%	-4.53%	-5.70%	-	-
Horiz. %	100.48%	104.75%	104.99%	93.82%	90.02%	94.30%	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