[JCBNEXT] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Cumulative Result
Revenue	177,656	136,197	89,713	43,176	160,789	124,356	82,960	65.90%
YoY %	30.44%	51.81%	107.78%	-73.15%	29.30%	49.90%	-	-
Horiz. %	214.15%	164.17%	108.14%	52.04%	193.82%	149.90%	100.00%	-
PBT	84,858	67,849	44,261	21,664	77,027	59,201	37,698	71.50%
YoY %	25.07%	53.29%	104.31%	-71.87%	30.11%	57.04%	-	-
Horiz. %	225.10%	179.98%	117.41%	57.47%	204.33%	157.04%	100.00%	-
Tax	-18,843	-15,171	-9,586	-4,905	-15,601	-13,143	-8,300	72.47%
YoY %	-24.20%	-58.26%	-95.43%	68.56%	-18.70%	-58.35%	-	-
Horiz. %	227.02%	182.78%	115.49%	59.10%	187.96%	158.35%	100.00%	-
NP	66,015	52,678	34,675	16,759	61,426	46,058	29,398	71.22%
YoY %	25.32%	51.92%	106.90%	-72.72%	33.37%	56.67%	-	-
Horiz. %	224.56%	179.19%	117.95%	57.01%	208.95%	156.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,428	48,268	31,985	15,351	58,332	43,502	27,609	70.18%
YoY %	27.26%	50.91%	108.36%	-73.68%	34.09%	57.56%	-	-
Horiz. %	222.49%	174.83%	115.85%	55.60%	211.28%	157.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.21%	22.36%	21.66%	22.64%	20.25%	22.20%	22.02%	-
YoY %	-0.67%	3.23%	-4.33%	11.80%	-8.78%	0.82%	-	-
Horiz. %	100.86%	101.54%	98.37%	102.82%	91.96%	100.82%	100.00%	-
Total Cost	111,641	83,519	55,038	26,417	99,363	78,298	53,562	62.95%
YoY %	33.67%	51.75%	108.34%	-73.41%	26.90%	46.18%	-	-
Horiz. %	208.43%	155.93%	102.76%	49.32%	185.51%	146.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	246,470	240,076	220,803	226,955	217,745	227,608	217,797	8.57%
YoY %	2.66%	8.73%	-2.71%	4.23%	-4.33%	4.50%	-	-
Horiz. %	113.17%	110.23%	101.38%	104.20%	99.98%	104.50%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	44,238	33,168	22,080	11,032	20,813	15,227	9,608	175.99%
YoY %	33.38%	50.22%	100.15%	-46.99%	36.68%	58.48%	-	-
Horiz. %	460.43%	345.21%	229.81%	114.82%	216.62%	158.48%	100.00%	-
Div Payout %	72.02%	68.72%	69.03%	71.87%	35.68%	35.00%	34.80%	-
YoY %	4.80%	-0.45%	-3.95%	101.43%	1.94%	0.57%	-	-
Horiz. %	206.95%	197.47%	198.36%	206.52%	102.53%	100.57%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	246,470	240,076	220,803	226,955	217,745	227,608	217,797	8.57%
YoY %	2.66%	8.73%	-2.71%	4.23%	-4.33%	4.50%	-	-
Horiz. %	113.17%	110.23%	101.38%	104.20%	99.98%	104.50%	100.00%	-
NOSH	631,975	631,780	315,433	315,215	320,213	320,574	320,290	57.12%
YoY %	0.03%	100.29%	0.07%	-1.56%	-0.11%	0.09%	-	-
Horiz. %	197.31%	197.25%	98.48%	98.42%	99.98%	100.09%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	37.16%	38.68%	38.65%	38.82%	38.20%	37.04%	35.44%	-
YoY %	-3.93%	0.08%	-0.44%	1.62%	3.13%	4.51%	-	-
Horiz. %	104.85%	109.14%	109.06%	109.54%	107.79%	104.51%	100.00%	-
ROE	24.92%	20.11%	14.49%	6.76%	26.79%	19.11%	12.68%	-
YoY %	23.92%	38.79%	114.35%	-74.77%	40.19%	50.71%	-	-
Horiz. %	196.53%	158.60%	114.27%	53.31%	211.28%	150.71%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	28.11	21.56	28.44	13.70	50.21	38.79	25.90	5.59%
YoY %	30.38%	-24.19%	107.59%	-72.71%	29.44%	49.77%	-	-
Horiz. %	108.53%	83.24%	109.81%	52.90%	193.86%	149.77%	100.00%	-
EPS	9.72	7.64	10.14	4.87	9.11	13.57	8.62	8.31%
YoY %	27.23%	-24.65%	108.21%	-46.54%	-32.87%	57.42%	-	-
Horiz. %	112.76%	88.63%	117.63%	56.50%	105.68%	157.42%	100.00%	-
DPS	7.00	5.25	7.00	3.50	6.50	4.75	3.00	75.64%
YoY %	33.33%	-25.00%	100.00%	-46.15%	36.84%	58.33%	-	-
Horiz. %	233.33%	175.00%	233.33%	116.67%	216.67%	158.33%	100.00%	-
NAPS	0.39	0.38	0.70	0.72	0.68	0.71	0.68	-30.90%
YoY %	2.63%	-45.71%	-2.78%	5.88%	-4.23%	4.41%	-	-
Horiz. %	57.35%	55.88%	102.94%	105.88%	100.00%	104.41%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 315,215
RPS	134.98	103.48	68.16	32.80	122.17	94.48	63.03	65.91%
YoY %	30.44%	51.82%	107.80%	-73.15%	29.31%	49.90%	-	-
Horiz. %	214.15%	164.18%	108.14%	52.04%	193.83%	149.90%	100.00%	-
EPS	46.67	36.67	24.30	11.66	44.32	33.05	20.98	70.15%
YoY %	27.27%	50.91%	108.40%	-73.69%	34.10%	57.53%	-	-
Horiz. %	222.45%	174.79%	115.82%	55.58%	211.25%	157.53%	100.00%	-
DPS	33.61	25.20	16.78	8.38	15.81	11.57	7.30	175.98%
YoY %	33.37%	50.18%	100.24%	-47.00%	36.65%	58.49%	-	-
Horiz. %	460.41%	345.21%	229.86%	114.79%	216.58%	158.49%	100.00%	-
NAPS	1.8727	1.8241	1.6777	1.7244	1.6544	1.7294	1.6548	8.57%
YoY %	2.66%	8.73%	-2.71%	4.23%	-4.34%	4.51%	-	-
Horiz. %	113.17%	110.23%	101.38%	104.21%	99.98%	104.51%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	2.48	2.29	3.90	2.81	2.20	2.36	2.20	-
P/RPS	8.82	10.62	13.71	20.52	4.38	6.08	8.49	2.56%
YoY %	-16.95%	-22.54%	-33.19%	368.49%	-27.96%	-28.39%	-	-
Horiz. %	103.89%	125.09%	161.48%	241.70%	51.59%	71.61%	100.00%	-
P/EPS	25.51	29.97	38.46	57.70	12.08	17.39	25.52	-0.02%
YoY %	-14.88%	-22.07%	-33.34%	377.65%	-30.53%	-31.86%	-	-
Horiz. %	99.96%	117.44%	150.71%	226.10%	47.34%	68.14%	100.00%	-
EY	3.92	3.34	2.60	1.73	8.28	5.75	3.92	0.00%
YoY %	17.37%	28.46%	50.29%	-79.11%	44.00%	46.68%	-	-
Horiz. %	100.00%	85.20%	66.33%	44.13%	211.22%	146.68%	100.00%	-
DY	2.82	2.29	1.79	1.25	2.95	2.01	1.36	62.39%
YoY %	23.14%	27.93%	43.20%	-57.63%	46.77%	47.79%	-	-
Horiz. %	207.35%	168.38%	131.62%	91.91%	216.91%	147.79%	100.00%	-
P/NAPS	6.36	6.03	5.57	3.90	3.24	3.32	3.24	56.58%
YoY %	5.47%	8.26%	42.82%	20.37%	-2.41%	2.47%	-	-
Horiz. %	196.30%	186.11%	171.91%	120.37%	100.00%	102.47%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	19/02/14	22/11/13	21/08/13	23/05/13	19/02/13	19/11/12	09/08/12	-
Price	2.68	2.14	4.11	3.65	2.55	2.29	2.10	-
P/RPS	9.53	9.93	14.45	26.65	5.08	5.90	8.11	11.32%
YoY %	-4.03%	-31.28%	-45.78%	424.61%	-13.90%	-27.25%	-	-
Horiz. %	117.51%	122.44%	178.18%	328.61%	62.64%	72.75%	100.00%	-
P/EPS	27.57	28.01	40.53	74.95	14.00	16.88	24.36	8.57%
YoY %	-1.57%	-30.89%	-45.92%	435.36%	-17.06%	-30.71%	-	-
Horiz. %	113.18%	114.98%	166.38%	307.68%	57.47%	69.29%	100.00%	-
EY	3.63	3.57	2.47	1.33	7.14	5.93	4.10	-7.77%
YoY %	1.68%	44.53%	85.71%	-81.37%	20.40%	44.63%	-	-
Horiz. %	88.54%	87.07%	60.24%	32.44%	174.15%	144.63%	100.00%	-
DY	2.61	2.45	1.70	0.96	2.55	2.07	1.43	49.18%
YoY %	6.53%	44.12%	77.08%	-62.35%	23.19%	44.76%	-	-
Horiz. %	182.52%	171.33%	118.88%	67.13%	178.32%	144.76%	100.00%	-
P/NAPS	6.87	5.63	5.87	5.07	3.75	3.23	3.09	70.09%
YoY %	22.02%	-4.09%	15.78%	35.20%	16.10%	4.53%	-	-
Horiz. %	222.33%	182.20%	189.97%	164.08%	121.36%	104.53%	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