[JCBNEXT] QoQ Quarter Result on 30-Jun-2010 [#2]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Quarter Result
Revenue	33,626	29,355	30,425	29,741	27,627	23,158	24,539	23.39%
YoY %	14.55%	-3.52%	2.30%	7.65%	19.30%	-5.63%	-	-
Horiz. %	137.03%	119.63%	123.99%	121.20%	112.58%	94.37%	100.00%	-
PBT	16,133	11,949	14,867	15,736	12,656	10,612	10,451	33.60%
YoY %	35.02%	-19.63%	-5.52%	24.34%	19.26%	1.54%	-	-
Horiz. %	154.37%	114.33%	142.25%	150.57%	121.10%	101.54%	100.00%	-
Tax	-3,980	-16	-4,584	-4,086	-3,335	-2,850	-2,524	35.51%
YoY %	-24,775.00%	99.65%	-12.19%	-22.52%	-17.02%	-12.92%	-	-
Horiz. %	157.69%	0.63%	181.62%	161.89%	132.13%	112.92%	100.00%	-
NP	12,153	11,933	10,283	11,650	9,321	7,762	7,927	32.99%
YoY %	1.84%	16.05%	-11.73%	24.99%	20.09%	-2.08%	-	-
Horiz. %	153.31%	150.54%	129.72%	146.97%	117.59%	97.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,289	11,508	9,646	11,115	8,692	7,177	7,621	29.97%
YoY %	-1.90%	19.30%	-13.22%	27.88%	21.11%	-5.83%	-	-
Horiz. %	148.13%	151.00%	126.57%	145.85%	114.05%	94.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.67%	0.13%	30.83%	25.97%	26.35%	26.86%	24.15%	-
YoY %	18,876.92%	-99.58%	18.71%	-1.44%	-1.90%	11.22%	-	-
Horiz. %	102.15%	0.54%	127.66%	107.54%	109.11%	111.22%	100.00%	-
Total Cost	21,473	17,422	20,142	18,091	18,306	15,396	16,612	18.68%
YoY %	23.25%	-13.50%	11.34%	-1.17%	18.90%	-7.32%	-	-
Horiz. %	129.26%	104.88%	121.25%	108.90%	110.20%	92.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	177,129	164,399	151,309	144,841	175,722	124,178	124,424	26.57%
YoY %	7.74%	8.65%	4.47%	-17.57%	41.51%	-0.20%	-	-
Horiz. %	142.36%	132.13%	121.61%	116.41%	141.23%	99.80%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	4,744	7,903	4,728	3,935	3,922	4,656	4,665	1.12%
YoY %	-39.97%	67.15%	20.15%	0.33%	-15.76%	-0.19%	-	-
Horiz. %	101.69%	169.41%	101.35%	84.35%	84.07%	99.81%	100.00%	-
Div Payout %	42.03%	68.68%	49.02%	35.41%	45.13%	64.88%	61.22%	-
YoY %	-38.80%	40.11%	38.44%	-21.54%	-30.44%	5.98%	-	-
Horiz. %	68.65%	112.19%	80.07%	57.84%	73.72%	105.98%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	177,129	164,399	151,309	144,841	175,722	124,178	124,424	26.57%
YoY %	7.74%	8.65%	4.47%	-17.57%	41.51%	-0.20%	-	-
Horiz. %	142.36%	132.13%	121.61%	116.41%	141.23%	99.80%	100.00%	-
NOSH	316,302	316,153	315,228	314,872	313,790	310,445	311,061	1.12%
YoY %	0.05%	0.29%	0.11%	0.34%	1.08%	-0.20%	-	-
Horiz. %	101.68%	101.64%	101.34%	101.23%	100.88%	99.80%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	36.14%	40.65%	33.80%	39.17%	33.74%	33.52%	32.30%	-
YoY %	-11.09%	20.27%	-13.71%	16.09%	0.66%	3.78%	-	-
Horiz. %	111.89%	125.85%	104.64%	121.27%	104.46%	103.78%	100.00%	-
ROE	6.37%	7.00%	6.38%	7.67%	4.95%	5.78%	6.13%	-
YoY %	-9.00%	9.72%	-16.82%	54.95%	-14.36%	-5.71%	-	-
Horiz. %	103.92%	114.19%	104.08%	125.12%	80.75%	94.29%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	10.63	9.29	9.65	9.45	8.80	7.46	7.89	22.00%
YoY %	14.42%	-3.73%	2.12%	7.39%	17.96%	-5.45%	-	-
Horiz. %	134.73%	117.74%	122.31%	119.77%	111.53%	94.55%	100.00%	-
EPS	3.57	3.64	3.06	3.53	2.77	2.31	2.45	28.55%
YoY %	-1.92%	18.95%	-13.31%	27.44%	19.91%	-5.71%	-	-
Horiz. %	145.71%	148.57%	124.90%	144.08%	113.06%	94.29%	100.00%	-
DPS	1.50	2.50	1.50	1.25	1.25	1.50	1.50	0.00%
YoY %	-40.00%	66.67%	20.00%	0.00%	-16.67%	0.00%	-	-
Horiz. %	100.00%	166.67%	100.00%	83.33%	83.33%	100.00%	100.00%	-
NAPS	0.56	0.52	0.48	0.46	0.56	0.40	0.40	25.17%
YoY %	7.69%	8.33%	4.35%	-17.86%	40.00%	0.00%	-	-
Horiz. %	140.00%	130.00%	120.00%	115.00%	140.00%	100.00%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 314,872
RPS	24.02	20.97	21.73	21.24	19.73	16.54	17.53	23.38%
YoY %	14.54%	-3.50%	2.31%	7.65%	19.29%	-5.65%	-	-
Horiz. %	137.02%	119.62%	123.96%	121.16%	112.55%	94.35%	100.00%	-
EPS	8.06	8.22	6.89	7.94	6.21	5.13	5.44	29.99%
YoY %	-1.95%	19.30%	-13.22%	27.86%	21.05%	-5.70%	-	-
Horiz. %	148.16%	151.10%	126.65%	145.96%	114.15%	94.30%	100.00%	-
DPS	3.39	5.65	3.38	2.81	2.80	3.33	3.33	1.19%
YoY %	-40.00%	67.16%	20.28%	0.36%	-15.92%	0.00%	-	-
Horiz. %	101.80%	169.67%	101.50%	84.38%	84.08%	100.00%	100.00%	-
NAPS	1.2652	1.1743	1.0808	1.0346	1.2552	0.887	0.8887	26.57%
YoY %	7.74%	8.65%	4.47%	-17.57%	41.51%	-0.19%	-	-
Horiz. %	142.37%	132.14%	121.62%	116.42%	141.24%	99.81%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	2.68	2.98	2.36	2.07	2.00	1.41	1.30	-
P/RPS	25.21	32.09	24.45	21.92	22.72	18.90	16.48	32.79%
YoY %	-21.44%	31.25%	11.54%	-3.52%	20.21%	14.68%	-	-
Horiz. %	152.97%	194.72%	148.36%	133.01%	137.86%	114.68%	100.00%	-
P/EPS	75.09	81.87	77.12	58.64	72.20	60.99	53.06	26.07%
YoY %	-8.28%	6.16%	31.51%	-18.78%	18.38%	14.95%	-	-
Horiz. %	141.52%	154.30%	145.34%	110.52%	136.07%	114.95%	100.00%	-
EY	1.33	1.22	1.30	1.71	1.39	1.64	1.88	-20.62%
YoY %	9.02%	-6.15%	-23.98%	23.02%	-15.24%	-12.77%	-	-
Horiz. %	70.74%	64.89%	69.15%	90.96%	73.94%	87.23%	100.00%	-
DY	0.56	0.84	0.64	0.60	0.63	1.06	1.15	-38.13%
YoY %	-33.33%	31.25%	6.67%	-4.76%	-40.57%	-7.83%	-	-
Horiz. %	48.70%	73.04%	55.65%	52.17%	54.78%	92.17%	100.00%	-
P/NAPS	4.79	5.73	4.92	4.50	3.57	3.52	3.25	29.54%
YoY %	-16.40%	16.46%	9.33%	26.05%	1.42%	8.31%	-	-
Horiz. %	147.38%	176.31%	151.38%	138.46%	109.85%	108.31%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	18/05/11	24/02/11	16/11/10	17/08/10	18/05/10	22/02/10	17/11/09	-
Price	2.80	2.85	2.90	2.07	2.03	1.52	1.40	-
P/RPS	26.34	30.69	30.05	21.92	23.06	20.38	17.75	30.13%
YoY %	-14.17%	2.13%	37.09%	-4.94%	13.15%	14.82%	-	-
Horiz. %	148.39%	172.90%	169.30%	123.49%	129.92%	114.82%	100.00%	-
P/EPS	78.45	78.30	94.77	58.64	73.29	65.75	57.14	23.55%
YoY %	0.19%	-17.38%	61.61%	-19.99%	11.47%	15.07%	-	-
Horiz. %	137.29%	137.03%	165.86%	102.63%	128.26%	115.07%	100.00%	-
EY	1.27	1.28	1.06	1.71	1.36	1.52	1.75	-19.25%
YoY %	-0.78%	20.75%	-38.01%	25.74%	-10.53%	-13.14%	-	-
Horiz. %	72.57%	73.14%	60.57%	97.71%	77.71%	86.86%	100.00%	-
DY	0.54	0.88	0.52	0.60	0.62	0.99	1.07	-36.63%
YoY %	-38.64%	69.23%	-13.33%	-3.23%	-37.37%	-7.48%	-	-
Horiz. %	50.47%	82.24%	48.60%	56.07%	57.94%	92.52%	100.00%	-
P/NAPS	5.00	5.48	6.04	4.50	3.63	3.80	3.50	26.87%
YoY %	-8.76%	-9.27%	34.22%	23.97%	-4.47%	8.57%	-	-
Horiz. %	142.86%	156.57%	172.57%	128.57%	103.71%	108.57%	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