[JTINTER] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	1,142,530	1,160,786	1,166,016	1,038,511	1,047,073	1,028,046	1,005,288	8.89%
YoY %	-1.57%	-0.45%	12.28%	-0.82%	1.85%	2.26%	-	-
Horiz. %	113.65%	115.47%	115.99%	103.30%	104.16%	102.26%	100.00%	-
PBT	162,362	171,338	179,552	134,054	162,504	163,486	168,496	-2.43%
YoY %	-5.24%	-4.57%	33.94%	-17.51%	-0.60%	-2.97%	-	-
Horiz. %	96.36%	101.69%	106.56%	79.56%	96.44%	97.03%	100.00%	-
Tax	-42,784	-45,404	-47,580	-35,894	-44,116	-44,142	-45,492	-4.00%
YoY %	5.77%	4.57%	-32.56%	18.64%	0.06%	2.97%	-	-
Horiz. %	94.05%	99.81%	104.59%	78.90%	96.98%	97.03%	100.00%	-
NP	119,578	125,934	131,972	98,160	118,388	119,344	123,004	-1.86%
YoY %	-5.05%	-4.58%	34.45%	-17.09%	-0.80%	-2.98%	-	-
Horiz. %	97.21%	102.38%	107.29%	79.80%	96.25%	97.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	119,578	125,934	131,972	98,160	118,388	119,344	123,004	-1.86%
YoY %	-5.05%	-4.58%	34.45%	-17.09%	-0.80%	-2.98%	-	-
Horiz. %	97.21%	102.38%	107.29%	79.80%	96.25%	97.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.35%	26.50%	26.50%	26.78%	27.15%	27.00%	27.00%	-
YoY %	-0.57%	0.00%	-1.05%	-1.36%	0.56%	0.00%	-	-
Horiz. %	97.59%	98.15%	98.15%	99.19%	100.56%	100.00%	100.00%	-
Total Cost	1,022,952	1,034,852	1,034,044	940,351	928,685	908,702	882,284	10.35%
YoY %	-1.15%	0.08%	9.96%	1.26%	2.20%	2.99%	-	-
Horiz. %	115.94%	117.29%	117.20%	106.58%	105.26%	102.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	326,932	329,205	298,508	463,315	451,789	423,985	495,143	-24.15%
YoY %	-0.69%	10.28%	-35.57%	2.55%	6.56%	-14.37%	-	-
Horiz. %	66.03%	66.49%	60.29%	93.57%	91.24%	85.63%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	104,618	78,382	-	151,820	201,956	303,594	604,595	-68.91%
YoY %	33.47%	0.00%	-	-24.83%	-33.48%	-49.79%	-	-
Horiz. %	17.30%	12.96%	-	25.11%	33.40%	50.21%	100.00%	-
Div Payout %	87.49%	62.24%	-	154.67%	170.59%	254.39%	491.53%	-
YoY %	40.57%	0.00%	-	-9.33%	-32.94%	-48.25%	-	-
Horiz. %	17.80%	12.66%	-	31.47%	34.71%	51.75%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	326,932	329,205	298,508	463,315	451,789	423,985	495,143	-24.15%
YoY %	-0.69%	10.28%	-35.57%	2.55%	6.56%	-14.37%	-	-
Horiz. %	66.03%	66.49%	60.29%	93.57%	91.24%	85.63%	100.00%	-
NOSH	261,545	261,273	261,849	261,760	261,150	261,719	260,601	0.24%
YoY %	0.10%	-0.22%	0.03%	0.23%	-0.22%	0.43%	-	-
Horiz. %	100.36%	100.26%	100.48%	100.44%	100.21%	100.43%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	10.47%	10.85%	11.32%	9.45%	11.31%	11.61%	12.24%	-
YoY %	-3.50%	-4.15%	19.79%	-16.45%	-2.58%	-5.15%	-	-
Horiz. %	85.54%	88.64%	92.48%	77.21%	92.40%	94.85%	100.00%	-
ROE	36.58%	38.25%	44.21%	21.19%	26.20%	28.15%	24.84%	-
YoY %	-4.37%	-13.48%	108.64%	-19.12%	-6.93%	13.33%	-	-
Horiz. %	147.26%	153.99%	177.98%	85.31%	105.48%	113.33%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	436.84	444.28	445.30	396.74	400.95	392.80	385.76	8.63%
YoY %	-1.67%	-0.23%	12.24%	-1.05%	2.07%	1.82%	-	-
Horiz. %	113.24%	115.17%	115.43%	102.85%	103.94%	101.82%	100.00%	-
EPS	45.72	48.20	50.40	37.50	45.33	45.60	47.20	-2.09%
YoY %	-5.15%	-4.37%	34.40%	-17.27%	-0.59%	-3.39%	-	-
Horiz. %	96.86%	102.12%	106.78%	79.45%	96.04%	96.61%	100.00%	-
DPS	40.00	30.00	0.00	58.00	77.33	116.00	232.00	-68.98%
YoY %	33.33%	0.00%	0.00%	-25.00%	-33.34%	-50.00%	-	-
Horiz. %	17.24%	12.93%	0.00%	25.00%	33.33%	50.00%	100.00%	-
NAPS	1.25	1.26	1.14	1.77	1.73	1.62	1.90	-24.33%
YoY %	-0.79%	10.53%	-35.59%	2.31%	6.79%	-14.74%	-	-
Horiz. %	65.79%	66.32%	60.00%	93.16%	91.05%	85.26%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 260,250
RPS	436.96	443.94	445.94	397.18	400.45	393.18	384.47	8.89%
YoY %	-1.57%	-0.45%	12.28%	-0.82%	1.85%	2.27%	-	-
Horiz. %	113.65%	115.47%	115.99%	103.31%	104.16%	102.27%	100.00%	-
EPS	45.73	48.16	50.47	37.54	45.28	45.64	47.04	-1.86%
YoY %	-5.05%	-4.58%	34.44%	-17.09%	-0.79%	-2.98%	-	-
Horiz. %	97.22%	102.38%	107.29%	79.80%	96.26%	97.02%	100.00%	-
DPS	40.01	29.98	0.00	58.06	77.24	116.11	231.23	-68.91%
YoY %	33.46%	0.00%	0.00%	-24.83%	-33.48%	-49.79%	-	-
Horiz. %	17.30%	12.97%	0.00%	25.11%	33.40%	50.21%	100.00%	-
NAPS	1.2504	1.259	1.1416	1.7719	1.7279	1.6215	1.8937	-24.15%
YoY %	-0.68%	10.28%	-35.57%	2.55%	6.56%	-14.37%	-	-
Horiz. %	66.03%	66.48%	60.28%	93.57%	91.24%	85.63%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	4.74	4.48	4.52	4.44	4.36	4.00	3.72	-
P/RPS	1.09	1.01	1.02	1.12	1.09	1.02	0.96	8.82%
YoY %	7.92%	-0.98%	-8.93%	2.75%	6.86%	6.25%	-	-
Horiz. %	113.54%	105.21%	106.25%	116.67%	113.54%	106.25%	100.00%	-
P/EPS	10.37	9.29	8.97	11.84	9.62	8.77	7.88	20.06%
YoY %	11.63%	3.57%	-24.24%	23.08%	9.69%	11.29%	-	-
Horiz. %	131.60%	117.89%	113.83%	150.25%	122.08%	111.29%	100.00%	-
EY	9.65	10.76	11.15	8.45	10.40	11.40	12.69	-16.67%
YoY %	-10.32%	-3.50%	31.95%	-18.75%	-8.77%	-10.17%	-	-
Horiz. %	76.04%	84.79%	87.86%	66.59%	81.95%	89.83%	100.00%	-
DY	8.44	6.70	0.00	13.06	17.74	29.00	62.37	-73.60%
YoY %	25.97%	0.00%	0.00%	-26.38%	-38.83%	-53.50%	-	-
Horiz. %	13.53%	10.74%	0.00%	20.94%	28.44%	46.50%	100.00%	-
P/NAPS	3.79	3.56	3.96	2.51	2.52	2.47	1.96	55.14%
YoY %	6.46%	-10.10%	57.77%	-0.40%	2.02%	26.02%	-	-
Horiz. %	193.37%	181.63%	202.04%	128.06%	128.57%	126.02%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	24/11/09	19/08/09	20/05/09	24/02/09	05/11/08	06/08/08	07/05/08	-
Price	4.66	4.69	4.20	4.52	4.32	4.46	4.20	-
P/RPS	1.07	1.06	0.94	1.14	1.08	1.14	1.09	-1.22%
YoY %	0.94%	12.77%	-17.54%	5.56%	-5.26%	4.59%	-	-
Horiz. %	98.17%	97.25%	86.24%	104.59%	99.08%	104.59%	100.00%	-
P/EPS	10.19	9.73	8.33	12.05	9.53	9.78	8.90	9.43%
YoY %	4.73%	16.81%	-30.87%	26.44%	-2.56%	9.89%	-	-
Horiz. %	114.49%	109.33%	93.60%	135.39%	107.08%	109.89%	100.00%	-
EY	9.81	10.28	12.00	8.30	10.49	10.22	11.24	-8.66%
YoY %	-4.57%	-14.33%	44.58%	-20.88%	2.64%	-9.07%	-	-
Horiz. %	87.28%	91.46%	106.76%	73.84%	93.33%	90.93%	100.00%	-
DY	8.58	6.40	0.00	12.83	17.90	26.01	55.24	-71.07%
YoY %	34.06%	0.00%	0.00%	-28.32%	-31.18%	-52.91%	-	-
Horiz. %	15.53%	11.59%	0.00%	23.23%	32.40%	47.09%	100.00%	-
P/NAPS	3.73	3.72	3.68	2.55	2.50	2.75	2.21	41.71%
YoY %	0.27%	1.09%	44.31%	2.00%	-9.09%	24.43%	-	-
Horiz. %	168.78%	168.33%	166.52%	115.38%	113.12%	124.43%	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