[JTINTER] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Cumulative Result
Revenue	862,061	647,500	412,904	207,948	807,425	612,334	388,381	69.91%
YoY %	33.14%	56.82%	98.56%	-74.25%	31.86%	57.66%	-	-
Horiz. %	221.96%	166.72%	106.31%	53.54%	207.90%	157.66%	100.00%	-
PBT	114,106	105,380	67,685	38,203	123,810	103,356	59,555	54.07%
YoY %	8.28%	55.69%	77.17%	-69.14%	19.79%	73.55%	-	-
Horiz. %	191.60%	176.95%	113.65%	64.15%	207.89%	173.55%	100.00%	-
Tax	-33,050	-27,174	-18,605	-10,429	-37,008	-29,722	-17,020	55.45%
YoY %	-21.62%	-46.06%	-78.40%	71.82%	-24.51%	-74.63%	-	-
Horiz. %	194.18%	159.66%	109.31%	61.27%	217.44%	174.63%	100.00%	-
NP	81,056	78,206	49,080	27,774	86,802	73,634	42,535	53.52%
YoY %	3.64%	59.34%	76.71%	-68.00%	17.88%	73.11%	-	-
Horiz. %	190.56%	183.86%	115.39%	65.30%	204.07%	173.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,056	78,206	49,080	27,774	86,802	73,634	42,535	53.52%
YoY %	3.64%	59.34%	76.71%	-68.00%	17.88%	73.11%	-	-
Horiz. %	190.56%	183.86%	115.39%	65.30%	204.07%	173.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.96%	25.79%	27.49%	27.30%	29.89%	28.76%	28.58%	-
YoY %	12.29%	-6.18%	0.70%	-8.67%	3.93%	0.63%	-	-
Horiz. %	101.33%	90.24%	96.19%	95.52%	104.58%	100.63%	100.00%	-
Total Cost	781,005	569,294	363,824	180,174	720,623	538,700	345,846	71.87%
YoY %	37.19%	56.48%	101.93%	-75.00%	33.77%	55.76%	-	-
Horiz. %	225.82%	164.61%	105.20%	52.10%	208.37%	155.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	494,180	491,730	529,959	539,758	509,831	524,838	521,901	-3.56%
YoY %	0.50%	-7.21%	-1.82%	5.87%	-2.86%	0.56%	-	-
Horiz. %	94.69%	94.22%	101.54%	103.42%	97.69%	100.56%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	117,661	117,701	117,478	39,302	78,435	78,334	39,142	107.86%
YoY %	-0.03%	0.19%	198.91%	-49.89%	0.13%	100.13%	-	-
Horiz. %	300.60%	300.70%	300.13%	100.41%	200.39%	200.13%	100.00%	-
Div Payout %	145.16%	150.50%	239.36%	141.51%	90.36%	106.38%	92.02%	-
YoY %	-3.55%	-37.12%	69.15%	56.61%	-15.06%	15.61%	-	-
Horiz. %	157.75%	163.55%	260.12%	153.78%	98.20%	115.61%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	494,180	491,730	529,959	539,758	509,831	524,838	521,901	-3.56%
YoY %	0.50%	-7.21%	-1.82%	5.87%	-2.86%	0.56%	-	-
Horiz. %	94.69%	94.22%	101.54%	103.42%	97.69%	100.56%	100.00%	-
NOSH	261,470	261,558	261,063	262,018	261,451	261,113	260,950	0.13%
YoY %	-0.03%	0.19%	-0.36%	0.22%	0.13%	0.06%	-	-
Horiz. %	100.20%	100.23%	100.04%	100.41%	100.19%	100.06%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	9.40%	12.08%	11.89%	13.36%	10.75%	12.03%	10.95%	-
YoY %	-22.19%	1.60%	-11.00%	24.28%	-10.64%	9.86%	-	-
Horiz. %	85.84%	110.32%	108.58%	122.01%	98.17%	109.86%	100.00%	-
ROE	16.40%	15.90%	9.26%	5.15%	17.03%	14.03%	8.15%	-
YoY %	3.14%	71.71%	79.81%	-69.76%	21.38%	72.15%	-	-
Horiz. %	201.23%	195.09%	113.62%	63.19%	208.96%	172.15%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	329.70	247.55	158.16	79.36	308.82	234.51	148.83	69.69%
YoY %	33.19%	56.52%	99.29%	-74.30%	31.69%	57.57%	-	-
Horiz. %	221.53%	166.33%	106.27%	53.32%	207.50%	157.57%	100.00%	-
EPS	31.00	29.90	18.80	10.60	33.20	28.20	16.30	53.32%
YoY %	3.68%	59.04%	77.36%	-68.07%	17.73%	73.01%	-	-
Horiz. %	190.18%	183.44%	115.34%	65.03%	203.68%	173.01%	100.00%	-
DPS	45.00	45.00	45.00	15.00	30.00	30.00	15.00	107.59%
YoY %	0.00%	0.00%	200.00%	-50.00%	0.00%	100.00%	-	-
Horiz. %	300.00%	300.00%	300.00%	100.00%	200.00%	200.00%	100.00%	-
NAPS	1.89	1.88	2.03	2.06	1.95	2.01	2.00	-3.69%
YoY %	0.53%	-7.39%	-1.46%	5.64%	-2.99%	0.50%	-	-
Horiz. %	94.50%	94.00%	101.50%	103.00%	97.50%	100.50%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 262,018
RPS	329.69	247.64	157.92	79.53	308.80	234.19	148.54	69.90%
YoY %	33.13%	56.81%	98.57%	-74.25%	31.86%	57.66%	-	-
Horiz. %	221.95%	166.72%	106.31%	53.54%	207.89%	157.66%	100.00%	-
EPS	31.00	29.91	18.77	10.62	33.20	28.16	16.27	53.51%
YoY %	3.64%	59.35%	76.74%	-68.01%	17.90%	73.08%	-	-
Horiz. %	190.53%	183.84%	115.37%	65.27%	204.06%	173.08%	100.00%	-
DPS	45.00	45.01	44.93	15.03	30.00	29.96	14.97	107.86%
YoY %	-0.02%	0.18%	198.94%	-49.90%	0.13%	100.13%	-	-
Horiz. %	300.60%	300.67%	300.13%	100.40%	200.40%	200.13%	100.00%	-
NAPS	1.89	1.8806	2.0268	2.0643	1.9498	2.0072	1.996	-3.56%
YoY %	0.50%	-7.21%	-1.82%	5.87%	-2.86%	0.56%	-	-
Horiz. %	94.69%	94.22%	101.54%	103.42%	97.69%	100.56%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	3.68	3.92	4.26	4.24	4.08	4.04	4.10	-
P/RPS	1.12	1.58	2.69	5.34	1.32	1.72	2.75	-44.96%
YoY %	-29.11%	-41.26%	-49.63%	304.55%	-23.26%	-37.45%	-	-
Horiz. %	40.73%	57.45%	97.82%	194.18%	48.00%	62.55%	100.00%	-
P/EPS	11.87	13.11	22.66	40.00	12.29	14.33	25.15	-39.29%
YoY %	-9.46%	-42.14%	-43.35%	225.47%	-14.24%	-43.02%	-	-
Horiz. %	47.20%	52.13%	90.10%	159.05%	48.87%	56.98%	100.00%	-
EY	8.42	7.63	4.41	2.50	8.14	6.98	3.98	64.57%
YoY %	10.35%	73.02%	76.40%	-69.29%	16.62%	75.38%	-	-
Horiz. %	211.56%	191.71%	110.80%	62.81%	204.52%	175.38%	100.00%	-
DY	12.23	11.48	10.56	3.54	7.35	7.43	3.66	123.01%
YoY %	6.53%	8.71%	198.31%	-51.84%	-1.08%	103.01%	-	-
Horiz. %	334.15%	313.66%	288.52%	96.72%	200.82%	203.01%	100.00%	-
P/NAPS	1.95	2.09	2.10	2.06	2.09	2.01	2.05	-3.27%
YoY %	-6.70%	-0.48%	1.94%	-1.44%	3.98%	-1.95%	-	-
Horiz. %	95.12%	101.95%	102.44%	100.49%	101.95%	98.05%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	26/02/08	07/11/07	08/08/07	09/05/07	28/02/07	09/11/06	09/08/06	-
Price	3.80	3.90	3.94	4.32	4.16	4.06	4.04	-
P/RPS	1.15	1.58	2.49	5.44	1.35	1.73	2.71	-43.44%
YoY %	-27.22%	-36.55%	-54.23%	302.96%	-21.97%	-36.16%	-	-
Horiz. %	42.44%	58.30%	91.88%	200.74%	49.82%	63.84%	100.00%	-
P/EPS	12.26	13.04	20.96	40.75	12.53	14.40	24.79	-37.38%
YoY %	-5.98%	-37.79%	-48.56%	225.22%	-12.99%	-41.91%	-	-
Horiz. %	49.46%	52.60%	84.55%	164.38%	50.54%	58.09%	100.00%	-
EY	8.16	7.67	4.77	2.45	7.98	6.95	4.03	59.84%
YoY %	6.39%	60.80%	94.69%	-69.30%	14.82%	72.46%	-	-
Horiz. %	202.48%	190.32%	118.36%	60.79%	198.01%	172.46%	100.00%	-
DY	11.84	11.54	11.42	3.47	7.21	7.39	3.71	116.30%
YoY %	2.60%	1.05%	229.11%	-51.87%	-2.44%	99.19%	-	-
Horiz. %	319.14%	311.05%	307.82%	93.53%	194.34%	199.19%	100.00%	-
P/NAPS	2.01	2.07	1.94	2.10	2.13	2.02	2.02	-0.32%
YoY %	-2.90%	6.70%	-7.62%	-1.41%	5.45%	0.00%	-	-
Horiz. %	99.50%	102.48%	96.04%	103.96%	105.45%	100.00%	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