[JTINTER] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Cumulative Result
Revenue	942,439	635,164	309,928	1,234,330	944,321	625,162	321,379	104.74%
YoY %	48.38%	104.94%	-74.89%	30.71%	51.05%	94.52%	-	-
Horiz. %	293.25%	197.64%	96.44%	384.07%	293.83%	194.52%	100.00%	-
PBT	136,209	94,882	53,350	141,542	131,971	90,146	50,642	93.28%
YoY %	43.56%	77.85%	-62.31%	7.25%	46.40%	78.01%	-	-
Horiz. %	268.96%	187.36%	105.35%	279.50%	260.60%	178.01%	100.00%	-
Tax	-34,733	-24,195	-13,604	-40,230	-33,653	-22,987	-12,894	93.48%
YoY %	-43.55%	-77.85%	66.18%	-19.54%	-46.40%	-78.28%	-	-
Horiz. %	269.37%	187.65%	105.51%	312.01%	261.00%	178.28%	100.00%	-
NP	101,476	70,687	39,746	101,312	98,318	67,159	37,748	93.21%
YoY %	43.56%	77.85%	-60.77%	3.05%	46.40%	77.91%	-	-
Horiz. %	268.82%	187.26%	105.29%	268.39%	260.46%	177.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	101,476	70,687	39,746	101,312	98,318	67,159	37,748	93.21%
YoY %	43.56%	77.85%	-60.77%	3.05%	46.40%	77.91%	-	-
Horiz. %	268.82%	187.26%	105.29%	268.39%	260.46%	177.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.50%	25.50%	25.50%	28.42%	25.50%	25.50%	25.46%	-
YoY %	0.00%	0.00%	-10.27%	11.45%	0.00%	0.16%	-	-
Horiz. %	100.16%	100.16%	100.16%	111.63%	100.16%	100.16%	100.00%	-
Total Cost	840,963	564,477	270,182	1,133,018	846,003	558,003	283,631	106.25%
YoY %	48.98%	108.92%	-76.15%	33.93%	51.61%	96.74%	-	-
Horiz. %	296.50%	199.02%	95.26%	399.47%	298.28%	196.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	369,628	367,582	336,612	351,819	377,631	375,206	492,372	-17.38%
YoY %	0.56%	9.20%	-4.32%	-6.84%	0.65%	-23.80%	-	-
Horiz. %	75.07%	74.66%	68.37%	71.45%	76.70%	76.20%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	112,460	83,684	54,912	219,674	219,705	190,911	162,188	-21.64%
YoY %	34.39%	52.40%	-75.00%	-0.01%	15.08%	17.71%	-	-
Horiz. %	69.34%	51.60%	33.86%	135.44%	135.46%	117.71%	100.00%	-
Div Payout %	110.82%	118.39%	138.16%	216.83%	223.46%	284.27%	429.66%	-
YoY %	-6.39%	-14.31%	-36.28%	-2.97%	-21.39%	-33.84%	-	-
Horiz. %	25.79%	27.55%	32.16%	50.47%	52.01%	66.16%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	369,628	367,582	336,612	351,819	377,631	375,206	492,372	-17.38%
YoY %	0.56%	9.20%	-4.32%	-6.84%	0.65%	-23.80%	-	-
Horiz. %	75.07%	74.66%	68.37%	71.45%	76.70%	76.20%	100.00%	-
NOSH	261,536	261,513	261,486	261,517	261,553	261,522	261,593	-0.01%
YoY %	0.01%	0.01%	-0.01%	-0.01%	0.01%	-0.03%	-	-
Horiz. %	99.98%	99.97%	99.96%	99.97%	99.98%	99.97%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	10.77%	11.13%	12.82%	8.21%	10.41%	10.74%	11.75%	-
YoY %	-3.23%	-13.18%	56.15%	-21.13%	-3.07%	-8.60%	-	-
Horiz. %	91.66%	94.72%	109.11%	69.87%	88.60%	91.40%	100.00%	-
ROE	27.45%	19.23%	11.81%	28.80%	26.04%	17.90%	7.67%	-
YoY %	42.75%	62.83%	-58.99%	10.60%	45.47%	133.38%	-	-
Horiz. %	357.89%	250.72%	153.98%	375.49%	339.50%	233.38%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	360.35	242.88	118.53	471.99	361.04	239.05	122.85	104.77%
YoY %	48.37%	104.91%	-74.89%	30.73%	51.03%	94.59%	-	-
Horiz. %	293.33%	197.70%	96.48%	384.20%	293.89%	194.59%	100.00%	-
EPS	38.80	27.03	15.20	38.74	37.59	25.68	14.43	93.24%
YoY %	43.54%	77.83%	-60.76%	3.06%	46.38%	77.96%	-	-
Horiz. %	268.88%	187.32%	105.34%	268.47%	260.50%	177.96%	100.00%	-
DPS	43.00	32.00	21.00	84.00	84.00	73.00	62.00	-21.63%
YoY %	34.38%	52.38%	-75.00%	0.00%	15.07%	17.74%	-	-
Horiz. %	69.35%	51.61%	33.87%	135.48%	135.48%	117.74%	100.00%	-
NAPS	1.4133	1.4056	1.2873	1.3453	1.4438	1.4347	1.8822	-17.37%
YoY %	0.55%	9.19%	-4.31%	-6.82%	0.63%	-23.78%	-	-
Horiz. %	75.09%	74.68%	68.39%	71.47%	76.71%	76.22%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 262,631
RPS	360.44	242.92	118.53	472.07	361.16	239.09	122.91	104.74%
YoY %	48.38%	104.94%	-74.89%	30.71%	51.06%	94.52%	-	-
Horiz. %	293.26%	197.64%	96.44%	384.08%	293.84%	194.52%	100.00%	-
EPS	38.81	27.03	15.20	38.75	37.60	25.68	14.44	93.19%
YoY %	43.58%	77.83%	-60.77%	3.06%	46.42%	77.84%	-	-
Horiz. %	268.77%	187.19%	105.26%	268.35%	260.39%	177.84%	100.00%	-
DPS	43.01	32.00	21.00	84.01	84.03	73.01	62.03	-21.64%
YoY %	34.41%	52.38%	-75.00%	-0.02%	15.09%	17.70%	-	-
Horiz. %	69.34%	51.59%	33.85%	135.43%	135.47%	117.70%	100.00%	-
NAPS	1.4136	1.4058	1.2874	1.3455	1.4442	1.435	1.8831	-17.38%
YoY %	0.55%	9.20%	-4.32%	-6.83%	0.64%	-23.80%	-	-
Horiz. %	75.07%	74.65%	68.37%	71.45%	76.69%	76.20%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	6.36	6.75	6.24	6.55	6.65	7.00	6.62	-
P/RPS	1.76	2.78	5.26	1.39	1.84	2.93	5.39	-52.54%
YoY %	-36.69%	-47.15%	278.42%	-24.46%	-37.20%	-45.64%	-	-
Horiz. %	32.65%	51.58%	97.59%	25.79%	34.14%	54.36%	100.00%	-
P/EPS	16.39	24.97	41.05	16.91	17.69	27.26	45.88	-49.62%
YoY %	-34.36%	-39.17%	142.76%	-4.41%	-35.11%	-40.58%	-	-
Horiz. %	35.72%	54.42%	89.47%	36.86%	38.56%	59.42%	100.00%	-
EY	6.10	4.00	2.44	5.91	5.65	3.67	2.18	98.44%
YoY %	52.50%	63.93%	-58.71%	4.60%	53.95%	68.35%	-	-
Horiz. %	279.82%	183.49%	111.93%	271.10%	259.17%	168.35%	100.00%	-
DY	6.76	4.74	3.37	12.82	12.63	10.43	9.37	-19.54%
YoY %	42.62%	40.65%	-73.71%	1.50%	21.09%	11.31%	-	-
Horiz. %	72.15%	50.59%	35.97%	136.82%	134.79%	111.31%	100.00%	-
P/NAPS	4.50	4.80	4.85	4.87	4.61	4.88	3.52	17.77%
YoY %	-6.25%	-1.03%	-0.41%	5.64%	-5.53%	38.64%	-	-
Horiz. %	127.84%	136.36%	137.78%	138.35%	130.97%	138.64%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	21/11/13	23/08/13	21/05/13	26/02/13	28/11/12	09/08/12	24/05/12	-
Price	6.50	6.47	6.80	6.45	6.78	6.92	6.82	-
P/RPS	1.80	2.66	5.74	1.37	1.88	2.89	5.55	-52.76%
YoY %	-32.33%	-53.66%	318.98%	-27.13%	-34.95%	-47.93%	-	-
Horiz. %	32.43%	47.93%	103.42%	24.68%	33.87%	52.07%	100.00%	-
P/EPS	16.75	23.94	44.74	16.65	18.04	26.95	47.26	-49.88%
YoY %	-30.03%	-46.49%	168.71%	-7.71%	-33.06%	-42.98%	-	-
Horiz. %	35.44%	50.66%	94.67%	35.23%	38.17%	57.02%	100.00%	-
EY	5.97	4.18	2.24	6.01	5.54	3.71	2.12	99.28%
YoY %	42.82%	86.61%	-62.73%	8.48%	49.33%	75.00%	-	-
Horiz. %	281.60%	197.17%	105.66%	283.49%	261.32%	175.00%	100.00%	-
DY	6.62	4.95	3.09	13.02	12.39	10.55	9.09	-19.03%
YoY %	33.74%	60.19%	-76.27%	5.08%	17.44%	16.06%	-	-
Horiz. %	72.83%	54.46%	33.99%	143.23%	136.30%	116.06%	100.00%	-
P/NAPS	4.60	4.60	5.28	4.79	4.70	4.82	3.62	17.30%
YoY %	0.00%	-12.88%	10.23%	1.91%	-2.49%	33.15%	-	-
Horiz. %	127.07%	127.07%	145.86%	132.32%	129.83%	133.15%	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