[JTINTER] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	580,393	291,504	1,038,511	785,305	514,023	251,322	862,061	-23.20%
YoY %	99.10%	-71.93%	32.24%	52.78%	104.53%	-70.85%	-	-
Horiz. %	67.33%	33.81%	120.47%	91.10%	59.63%	29.15%	100.00%	-
PBT	85,669	44,888	134,054	121,878	81,743	42,124	114,106	-17.40%
YoY %	90.85%	-66.51%	9.99%	49.10%	94.05%	-63.08%	-	-
Horiz. %	75.08%	39.34%	117.48%	106.81%	71.64%	36.92%	100.00%	-
Tax	-22,702	-11,895	-35,894	-33,087	-22,071	-11,373	-33,050	-22.16%
YoY %	-90.85%	66.86%	-8.48%	-49.91%	-94.06%	65.59%	-	-
Horiz. %	68.69%	35.99%	108.61%	100.11%	66.78%	34.41%	100.00%	-
NP	62,967	32,993	98,160	88,791	59,672	30,751	81,056	-15.50%
YoY %	90.85%	-66.39%	10.55%	48.80%	94.05%	-62.06%	-	-
Horiz. %	77.68%	40.70%	121.10%	109.54%	73.62%	37.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,967	32,993	98,160	88,791	59,672	30,751	81,056	-15.50%
YoY %	90.85%	-66.39%	10.55%	48.80%	94.05%	-62.06%	-	-
Horiz. %	77.68%	40.70%	121.10%	109.54%	73.62%	37.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.50%	26.50%	26.78%	27.15%	27.00%	27.00%	28.96%	-
YoY %	0.00%	-1.05%	-1.36%	0.56%	0.00%	-6.77%	-	-
Horiz. %	91.51%	91.51%	92.47%	93.75%	93.23%	93.23%	100.00%	-
Total Cost	517,426	258,511	940,351	696,514	454,351	220,571	781,005	-24.02%
YoY %	100.16%	-72.51%	35.01%	53.30%	105.99%	-71.76%	-	-
Horiz. %	66.25%	33.10%	120.40%	89.18%	58.18%	28.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	329,205	298,508	463,315	451,789	423,985	495,143	494,180	-23.74%
YoY %	10.28%	-35.57%	2.55%	6.56%	-14.37%	0.19%	-	-
Horiz. %	66.62%	60.40%	93.75%	91.42%	85.80%	100.19%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	39,191	-	151,820	151,466	151,797	151,148	117,661	-51.98%
YoY %	0.00%	-	0.23%	-0.22%	0.43%	28.46%	-	-
Horiz. %	33.31%	-	129.03%	128.73%	129.01%	128.46%	100.00%	-
Div Payout %	62.24%	-	154.67%	170.59%	254.39%	491.53%	145.16%	-
YoY %	0.00%	-	-9.33%	-32.94%	-48.25%	238.61%	-	-
Horiz. %	42.88%	-	106.55%	117.52%	175.25%	338.61%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	329,205	298,508	463,315	451,789	423,985	495,143	494,180	-23.74%
YoY %	10.28%	-35.57%	2.55%	6.56%	-14.37%	0.19%	-	-
Horiz. %	66.62%	60.40%	93.75%	91.42%	85.80%	100.19%	100.00%	-
NOSH	261,273	261,849	261,760	261,149	261,719	260,601	261,470	-0.05%
YoY %	-0.22%	0.03%	0.23%	-0.22%	0.43%	-0.33%	-	-
Horiz. %	99.92%	100.14%	100.11%	99.88%	100.10%	99.67%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	10.85%	11.32%	9.45%	11.31%	11.61%	12.24%	9.40%	-
YoY %	-4.15%	19.79%	-16.45%	-2.58%	-5.15%	30.21%	-	-
Horiz. %	115.43%	120.43%	100.53%	120.32%	123.51%	130.21%	100.00%	-
ROE	19.13%	11.05%	21.19%	19.65%	14.07%	6.21%	16.40%	-
YoY %	73.12%	-47.85%	7.84%	39.66%	126.57%	-62.13%	-	-
Horiz. %	116.65%	67.38%	129.21%	119.82%	85.79%	37.87%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	222.14	111.33	396.74	300.71	196.40	96.44	329.70	-23.16%
YoY %	99.53%	-71.94%	31.93%	53.11%	103.65%	-70.75%	-	-
Horiz. %	67.38%	33.77%	120.33%	91.21%	59.57%	29.25%	100.00%	-
EPS	24.10	12.60	37.50	34.00	22.80	11.80	31.00	-15.46%
YoY %	91.27%	-66.40%	10.29%	49.12%	93.22%	-61.94%	-	-
Horiz. %	77.74%	40.65%	120.97%	109.68%	73.55%	38.06%	100.00%	-
DPS	15.00	0.00	58.00	58.00	58.00	58.00	45.00	-51.95%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	28.89%	-	-
Horiz. %	33.33%	0.00%	128.89%	128.89%	128.89%	128.89%	100.00%	-
NAPS	1.26	1.14	1.77	1.73	1.62	1.90	1.89	-23.70%
YoY %	10.53%	-35.59%	2.31%	6.79%	-14.74%	0.53%	-	-
Horiz. %	66.67%	60.32%	93.65%	91.53%	85.71%	100.53%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 262,333
RPS	221.97	111.49	397.18	300.34	196.59	96.12	329.69	-23.20%
YoY %	99.09%	-71.93%	32.24%	52.77%	104.53%	-70.85%	-	-
Horiz. %	67.33%	33.82%	120.47%	91.10%	59.63%	29.15%	100.00%	-
EPS	24.08	12.62	37.54	33.96	22.82	11.76	31.00	-15.51%
YoY %	90.81%	-66.38%	10.54%	48.82%	94.05%	-62.06%	-	-
Horiz. %	77.68%	40.71%	121.10%	109.55%	73.61%	37.94%	100.00%	-
DPS	14.99	0.00	58.06	57.93	58.05	57.81	45.00	-51.97%
YoY %	0.00%	0.00%	0.22%	-0.21%	0.42%	28.47%	-	-
Horiz. %	33.31%	0.00%	129.02%	128.73%	129.00%	128.47%	100.00%	-
NAPS	1.259	1.1416	1.7719	1.7279	1.6215	1.8937	1.89	-23.74%
YoY %	10.28%	-35.57%	2.55%	6.56%	-14.37%	0.20%	-	-
Horiz. %	66.61%	60.40%	93.75%	91.42%	85.79%	100.20%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	4.48	4.52	4.44	4.36	4.00	3.72	3.68	-
P/RPS	2.02	4.06	1.12	1.45	2.04	3.86	1.12	48.22%
YoY %	-50.25%	262.50%	-22.76%	-28.92%	-47.15%	244.64%	-	-
Horiz. %	180.36%	362.50%	100.00%	129.46%	182.14%	344.64%	100.00%	-
P/EPS	18.59	35.87	11.84	12.82	17.54	31.53	11.87	34.89%
YoY %	-48.17%	202.96%	-7.64%	-26.91%	-44.37%	165.63%	-	-
Horiz. %	156.61%	302.19%	99.75%	108.00%	147.77%	265.63%	100.00%	-
EY	5.38	2.79	8.45	7.80	5.70	3.17	8.42	-25.83%
YoY %	92.83%	-66.98%	8.33%	36.84%	79.81%	-62.35%	-	-
Horiz. %	63.90%	33.14%	100.36%	92.64%	67.70%	37.65%	100.00%	-
DY	3.35	0.00	13.06	13.30	14.50	15.59	12.23	-57.85%
YoY %	0.00%	0.00%	-1.80%	-8.28%	-6.99%	27.47%	-	-
Horiz. %	27.39%	0.00%	106.79%	108.75%	118.56%	127.47%	100.00%	-
P/NAPS	3.56	3.96	2.51	2.52	2.47	1.96	1.95	49.42%
YoY %	-10.10%	57.77%	-0.40%	2.02%	26.02%	0.51%	-	-
Horiz. %	182.56%	203.08%	128.72%	129.23%	126.67%	100.51%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	19/08/09	20/05/09	24/02/09	05/11/08	06/08/08	07/05/08	26/02/08	-
Price	4.69	4.20	4.52	4.32	4.46	4.20	3.80	-
P/RPS	2.11	3.77	1.14	1.44	2.27	4.36	1.15	49.92%
YoY %	-44.03%	230.70%	-20.83%	-36.56%	-47.94%	279.13%	-	-
Horiz. %	183.48%	327.83%	99.13%	125.22%	197.39%	379.13%	100.00%	-
P/EPS	19.46	33.33	12.05	12.71	19.56	35.59	12.26	36.11%
YoY %	-41.61%	176.60%	-5.19%	-35.02%	-45.04%	190.29%	-	-
Horiz. %	158.73%	271.86%	98.29%	103.67%	159.54%	290.29%	100.00%	-
EY	5.14	3.00	8.30	7.87	5.11	2.81	8.16	-26.53%
YoY %	71.33%	-63.86%	5.46%	54.01%	81.85%	-65.56%	-	-
Horiz. %	62.99%	36.76%	101.72%	96.45%	62.62%	34.44%	100.00%	-
DY	3.20	0.00	12.83	13.43	13.00	13.81	11.84	-58.23%
YoY %	0.00%	0.00%	-4.47%	3.31%	-5.87%	16.64%	-	-
Horiz. %	27.03%	0.00%	108.36%	113.43%	109.80%	116.64%	100.00%	-
P/NAPS	3.72	3.68	2.55	2.50	2.75	2.21	2.01	50.79%
YoY %	1.09%	44.31%	2.00%	-9.09%	24.43%	9.95%	-	-
Horiz. %	185.07%	183.08%	126.87%	124.38%	136.82%	109.95%	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