[JTINTER] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Cumulative Result
Revenue	785,305	514,023	251,322	862,061	647,500	412,904	207,948	141.91%
YoY %	52.78%	104.53%	-70.85%	33.14%	56.82%	98.56%	-	-
Horiz. %	377.64%	247.19%	120.86%	414.56%	311.38%	198.56%	100.00%	-
PBT	121,878	81,743	42,124	114,106	105,380	67,685	38,203	116.25%
YoY %	49.10%	94.05%	-63.08%	8.28%	55.69%	77.17%	-	-
Horiz. %	319.03%	213.97%	110.26%	298.68%	275.84%	177.17%	100.00%	-
Tax	-33,087	-22,071	-11,373	-33,050	-27,174	-18,605	-10,429	115.45%
YoY %	-49.91%	-94.06%	65.59%	-21.62%	-46.06%	-78.40%	-	-
Horiz. %	317.26%	211.63%	109.05%	316.90%	260.56%	178.40%	100.00%	-
NP	88,791	59,672	30,751	81,056	78,206	49,080	27,774	116.55%
YoY %	48.80%	94.05%	-62.06%	3.64%	59.34%	76.71%	-	-
Horiz. %	319.69%	214.85%	110.72%	291.84%	281.58%	176.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	88,791	59,672	30,751	81,056	78,206	49,080	27,774	116.55%
YoY %	48.80%	94.05%	-62.06%	3.64%	59.34%	76.71%	-	-
Horiz. %	319.69%	214.85%	110.72%	291.84%	281.58%	176.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.15%	27.00%	27.00%	28.96%	25.79%	27.49%	27.30%	-
YoY %	0.56%	0.00%	-6.77%	12.29%	-6.18%	0.70%	-	-
Horiz. %	99.45%	98.90%	98.90%	106.08%	94.47%	100.70%	100.00%	-
Total Cost	696,514	454,351	220,571	781,005	569,294	363,824	180,174	145.70%
YoY %	53.30%	105.99%	-71.76%	37.19%	56.48%	101.93%	-	-
Horiz. %	386.58%	252.17%	122.42%	433.47%	315.97%	201.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	451,789	423,985	495,143	494,180	491,730	529,959	539,758	-11.15%
YoY %	6.56%	-14.37%	0.19%	0.50%	-7.21%	-1.82%	-	-
Horiz. %	83.70%	78.55%	91.73%	91.56%	91.10%	98.18%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	151,466	151,797	151,148	117,661	117,701	117,478	39,302	145.20%
YoY %	-0.22%	0.43%	28.46%	-0.03%	0.19%	198.91%	-	-
Horiz. %	385.39%	386.23%	384.58%	299.38%	299.48%	298.91%	100.00%	-
Div Payout %	170.59%	254.39%	491.53%	145.16%	150.50%	239.36%	141.51%	-
YoY %	-32.94%	-48.25%	238.61%	-3.55%	-37.12%	69.15%	-	-
Horiz. %	120.55%	179.77%	347.35%	102.58%	106.35%	169.15%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	451,789	423,985	495,143	494,180	491,730	529,959	539,758	-11.15%
YoY %	6.56%	-14.37%	0.19%	0.50%	-7.21%	-1.82%	-	-
Horiz. %	83.70%	78.55%	91.73%	91.56%	91.10%	98.18%	100.00%	-
NOSH	261,149	261,719	260,601	261,470	261,558	261,063	262,018	-0.22%
YoY %	-0.22%	0.43%	-0.33%	-0.03%	0.19%	-0.36%	-	-
Horiz. %	99.67%	99.89%	99.46%	99.79%	99.82%	99.64%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	11.31%	11.61%	12.24%	9.40%	12.08%	11.89%	13.36%	-
YoY %	-2.58%	-5.15%	30.21%	-22.19%	1.60%	-11.00%	-	-
Horiz. %	84.66%	86.90%	91.62%	70.36%	90.42%	89.00%	100.00%	-
ROE	19.65%	14.07%	6.21%	16.40%	15.90%	9.26%	5.15%	-
YoY %	39.66%	126.57%	-62.13%	3.14%	71.71%	79.81%	-	-
Horiz. %	381.55%	273.20%	120.58%	318.45%	308.74%	179.81%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	300.71	196.40	96.44	329.70	247.55	158.16	79.36	142.46%
YoY %	53.11%	103.65%	-70.75%	33.19%	56.52%	99.29%	-	-
Horiz. %	378.92%	247.48%	121.52%	415.45%	311.93%	199.29%	100.00%	-
EPS	34.00	22.80	11.80	31.00	29.90	18.80	10.60	117.03%
YoY %	49.12%	93.22%	-61.94%	3.68%	59.04%	77.36%	-	-
Horiz. %	320.75%	215.09%	111.32%	292.45%	282.08%	177.36%	100.00%	-
DPS	58.00	58.00	58.00	45.00	45.00	45.00	15.00	145.74%
YoY %	0.00%	0.00%	28.89%	0.00%	0.00%	200.00%	-	-
Horiz. %	386.67%	386.67%	386.67%	300.00%	300.00%	300.00%	100.00%	-
NAPS	1.73	1.62	1.90	1.89	1.88	2.03	2.06	-10.95%
YoY %	6.79%	-14.74%	0.53%	0.53%	-7.39%	-1.46%	-	-
Horiz. %	83.98%	78.64%	92.23%	91.75%	91.26%	98.54%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 259,090
RPS	300.34	196.59	96.12	329.69	247.64	157.92	79.53	141.91%
YoY %	52.77%	104.53%	-70.85%	33.13%	56.81%	98.57%	-	-
Horiz. %	377.64%	247.19%	120.86%	414.55%	311.38%	198.57%	100.00%	-
EPS	33.96	22.82	11.76	31.00	29.91	18.77	10.62	116.59%
YoY %	48.82%	94.05%	-62.06%	3.64%	59.35%	76.74%	-	-
Horiz. %	319.77%	214.88%	110.73%	291.90%	281.64%	176.74%	100.00%	-
DPS	57.93	58.05	57.81	45.00	45.01	44.93	15.03	145.22%
YoY %	-0.21%	0.42%	28.47%	-0.02%	0.18%	198.94%	-	-
Horiz. %	385.43%	386.23%	384.63%	299.40%	299.47%	298.94%	100.00%	-
NAPS	1.7279	1.6215	1.8937	1.89	1.8806	2.0268	2.0643	-11.15%
YoY %	6.56%	-14.37%	0.20%	0.50%	-7.21%	-1.82%	-	-
Horiz. %	83.70%	78.55%	91.74%	91.56%	91.10%	98.18%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	4.36	4.00	3.72	3.68	3.92	4.26	4.24	-
P/RPS	1.45	2.04	3.86	1.12	1.58	2.69	5.34	-57.96%
YoY %	-28.92%	-47.15%	244.64%	-29.11%	-41.26%	-49.63%	-	-
Horiz. %	27.15%	38.20%	72.28%	20.97%	29.59%	50.37%	100.00%	-
P/EPS	12.82	17.54	31.53	11.87	13.11	22.66	40.00	-53.06%
YoY %	-26.91%	-44.37%	165.63%	-9.46%	-42.14%	-43.35%	-	-
Horiz. %	32.05%	43.85%	78.83%	29.67%	32.77%	56.65%	100.00%	-
EY	7.80	5.70	3.17	8.42	7.63	4.41	2.50	113.07%
YoY %	36.84%	79.81%	-62.35%	10.35%	73.02%	76.40%	-	-
Horiz. %	312.00%	228.00%	126.80%	336.80%	305.20%	176.40%	100.00%	-
DY	13.30	14.50	15.59	12.23	11.48	10.56	3.54	141.09%
YoY %	-8.28%	-6.99%	27.47%	6.53%	8.71%	198.31%	-	-
Horiz. %	375.71%	409.60%	440.40%	345.48%	324.29%	298.31%	100.00%	-
P/NAPS	2.52	2.47	1.96	1.95	2.09	2.10	2.06	14.33%
YoY %	2.02%	26.02%	0.51%	-6.70%	-0.48%	1.94%	-	-
Horiz. %	122.33%	119.90%	95.15%	94.66%	101.46%	101.94%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	05/11/08	06/08/08	07/05/08	26/02/08	07/11/07	08/08/07	09/05/07	-
Price	4.32	4.46	4.20	3.80	3.90	3.94	4.32	-
P/RPS	1.44	2.27	4.36	1.15	1.58	2.49	5.44	-58.67%
YoY %	-36.56%	-47.94%	279.13%	-27.22%	-36.55%	-54.23%	-	-
Horiz. %	26.47%	41.73%	80.15%	21.14%	29.04%	45.77%	100.00%	-
P/EPS	12.71	19.56	35.59	12.26	13.04	20.96	40.75	-53.91%
YoY %	-35.02%	-45.04%	190.29%	-5.98%	-37.79%	-48.56%	-	-
Horiz. %	31.19%	48.00%	87.34%	30.09%	32.00%	51.44%	100.00%	-
EY	7.87	5.11	2.81	8.16	7.67	4.77	2.45	117.24%
YoY %	54.01%	81.85%	-65.56%	6.39%	60.80%	94.69%	-	-
Horiz. %	321.22%	208.57%	114.69%	333.06%	313.06%	194.69%	100.00%	-
DY	13.43	13.00	13.81	11.84	11.54	11.42	3.47	145.90%
YoY %	3.31%	-5.87%	16.64%	2.60%	1.05%	229.11%	-	-
Horiz. %	387.03%	374.64%	397.98%	341.21%	332.56%	329.11%	100.00%	-
P/NAPS	2.50	2.75	2.21	2.01	2.07	1.94	2.10	12.29%
YoY %	-9.09%	24.43%	9.95%	-2.90%	6.70%	-7.62%	-	-
Horiz. %	119.05%	130.95%	105.24%	95.71%	98.57%	92.38%	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