[JCBNEXT] QoQ TTM Result on 30-Jun-2011 [#2]

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
TTM Result
Revenue	144,095	139,857	135,196	129,591	123,106	117,107	110,951	19.01%
YoY %	3.03%	3.45%	4.33%	5.27%	5.12%	5.55%	-	-
Horiz. %	129.87%	126.05%	121.85%	116.80%	110.96%	105.55%	100.00%	-
PBT	58,822	59,804	61,576	60,598	58,633	55,156	53,871	6.03%
YoY %	-1.64%	-2.88%	1.61%	3.35%	6.30%	2.39%	-	-
Horiz. %	109.19%	111.01%	114.30%	112.49%	108.84%	102.39%	100.00%	-
Tax	-14,207	-14,352	-11,382	-12,350	-12,663	-12,018	-14,855	-2.92%
YoY %	1.01%	-26.09%	7.84%	2.47%	-5.37%	19.10%	-	-
Horiz. %	95.64%	96.61%	76.62%	83.14%	85.24%	80.90%	100.00%	-
NP	44,615	45,452	50,194	48,248	45,970	43,138	39,016	9.34%
YoY %	-1.84%	-9.45%	4.03%	4.96%	6.56%	10.56%	-	-
Horiz. %	114.35%	116.50%	128.65%	123.66%	117.82%	110.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,419	43,344	47,724	45,813	43,578	40,981	36,630	10.26%
YoY %	-2.13%	-9.18%	4.17%	5.13%	6.34%	11.88%	-	-
Horiz. %	115.80%	118.33%	130.29%	125.07%	118.97%	111.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.15%	24.00%	18.48%	20.38%	21.60%	21.79%	27.58%	-
YoY %	0.62%	29.87%	-9.32%	-5.65%	-0.87%	-20.99%	-	-
Horiz. %	87.56%	87.02%	67.01%	73.89%	78.32%	79.01%	100.00%	-
Total Cost	99,480	94,405	85,002	81,343	77,136	73,969	71,935	24.10%
YoY %	5.38%	11.06%	4.50%	5.45%	4.28%	2.83%	-	-
Horiz. %	138.29%	131.24%	118.17%	113.08%	107.23%	102.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	211,118	188,976	185,728	187,591	177,129	164,399	151,309	24.83%
YoY %	11.72%	1.75%	-0.99%	5.91%	7.74%	8.65%	-	-
Horiz. %	139.53%	124.89%	122.75%	123.98%	117.06%	108.65%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	22,378	22,324	23,021	22,146	21,312	20,490	17,243	18.96%
YoY %	0.24%	-3.03%	3.95%	3.91%	4.01%	18.83%	-	-
Horiz. %	129.78%	129.47%	133.51%	128.43%	123.60%	118.83%	100.00%	-
Div Payout %	52.75%	51.51%	48.24%	48.34%	48.91%	50.00%	47.07%	-
YoY %	2.41%	6.78%	-0.21%	-1.17%	-2.18%	6.22%	-	-
Horiz. %	112.07%	109.43%	102.49%	102.70%	103.91%	106.22%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	211,118	188,976	185,728	187,591	177,129	164,399	151,309	24.83%
YoY %	11.72%	1.75%	-0.99%	5.91%	7.74%	8.65%	-	-
Horiz. %	139.53%	124.89%	122.75%	123.98%	117.06%	108.65%	100.00%	-
NOSH	319,876	320,299	320,221	317,952	316,302	316,153	315,228	0.97%
YoY %	-0.13%	0.02%	0.71%	0.52%	0.05%	0.29%	-	-
Horiz. %	101.47%	101.61%	101.58%	100.86%	100.34%	100.29%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	30.96%	32.50%	37.13%	37.23%	37.34%	36.84%	35.17%	-
YoY %	-4.74%	-12.47%	-0.27%	-0.29%	1.36%	4.75%	-	-
Horiz. %	88.03%	92.41%	105.57%	105.86%	106.17%	104.75%	100.00%	-
ROE	20.09%	22.94%	25.70%	24.42%	24.60%	24.93%	24.21%	-
YoY %	-12.42%	-10.74%	5.24%	-0.73%	-1.32%	2.97%	-	-
Horiz. %	82.98%	94.75%	106.15%	100.87%	101.61%	102.97%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	45.05	43.66	42.22	40.76	38.92	37.04	35.20	17.86%
YoY %	3.18%	3.41%	3.58%	4.73%	5.08%	5.23%	-	-
Horiz. %	127.98%	124.03%	119.94%	115.80%	110.57%	105.23%	100.00%	-
EPS	13.26	13.53	14.90	14.41	13.78	12.96	11.62	9.19%
YoY %	-2.00%	-9.19%	3.40%	4.57%	6.33%	11.53%	-	-
Horiz. %	114.11%	116.44%	128.23%	124.01%	118.59%	111.53%	100.00%	-
DPS	7.00	7.00	7.25	7.00	6.75	6.50	5.50	17.42%
YoY %	0.00%	-3.45%	3.57%	3.70%	3.85%	18.18%	-	-
Horiz. %	127.27%	127.27%	131.82%	127.27%	122.73%	118.18%	100.00%	-
NAPS	0.66	0.59	0.58	0.59	0.56	0.52	0.48	23.62%
YoY %	11.86%	1.72%	-1.69%	5.36%	7.69%	8.33%	-	-
Horiz. %	137.50%	122.92%	120.83%	122.92%	116.67%	108.33%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 317,952
RPS	109.48	106.26	102.72	98.46	93.54	88.98	84.30	19.01%
YoY %	3.03%	3.45%	4.33%	5.26%	5.12%	5.55%	-	-
Horiz. %	129.87%	126.05%	121.85%	116.80%	110.96%	105.55%	100.00%	-
EPS	32.23	32.93	36.26	34.81	33.11	31.14	27.83	10.27%
YoY %	-2.13%	-9.18%	4.17%	5.13%	6.33%	11.89%	-	-
Horiz. %	115.81%	118.33%	130.29%	125.08%	118.97%	111.89%	100.00%	-
DPS	17.00	16.96	17.49	16.83	16.19	15.57	13.10	18.95%
YoY %	0.24%	-3.03%	3.92%	3.95%	3.98%	18.85%	-	-
Horiz. %	129.77%	129.47%	133.51%	128.47%	123.59%	118.85%	100.00%	-
NAPS	1.6041	1.4358	1.4112	1.4253	1.3458	1.2491	1.1496	24.84%
YoY %	11.72%	1.74%	-0.99%	5.91%	7.74%	8.66%	-	-
Horiz. %	139.54%	124.90%	122.76%	123.98%	117.07%	108.66%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	2.18	2.23	2.38	2.93	2.68	2.98	2.36	-
P/RPS	4.84	5.11	5.64	7.19	6.89	8.05	6.71	-19.55%
YoY %	-5.28%	-9.40%	-21.56%	4.35%	-14.41%	19.97%	-	-
Horiz. %	72.13%	76.15%	84.05%	107.15%	102.68%	119.97%	100.00%	-
P/EPS	16.44	16.48	15.97	20.33	19.45	22.99	20.31	-13.13%
YoY %	-0.24%	3.19%	-21.45%	4.52%	-15.40%	13.20%	-	-
Horiz. %	80.95%	81.14%	78.63%	100.10%	95.77%	113.20%	100.00%	-
EY	6.08	6.07	6.26	4.92	5.14	4.35	4.92	15.14%
YoY %	0.16%	-3.04%	27.24%	-4.28%	18.16%	-11.59%	-	-
Horiz. %	123.58%	123.37%	127.24%	100.00%	104.47%	88.41%	100.00%	-
DY	3.21	3.14	3.05	2.39	2.52	2.18	2.33	23.78%
YoY %	2.23%	2.95%	27.62%	-5.16%	15.60%	-6.44%	-	-
Horiz. %	137.77%	134.76%	130.90%	102.58%	108.15%	93.56%	100.00%	-
P/NAPS	3.30	3.78	4.10	4.97	4.79	5.73	4.92	-23.35%
YoY %	-12.70%	-7.80%	-17.51%	3.76%	-16.40%	16.46%	-	-
Horiz. %	67.07%	76.83%	83.33%	101.02%	97.36%	116.46%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	17/05/12	21/02/12	15/11/11	23/08/11	18/05/11	24/02/11	16/11/10	-
Price	2.40	2.20	2.50	2.87	2.80	2.85	2.90	-
P/RPS	5.33	5.04	5.92	7.04	7.19	7.69	8.24	-25.18%
YoY %	5.75%	-14.86%	-15.91%	-2.09%	-6.50%	-6.67%	-	-
Horiz. %	64.68%	61.17%	71.84%	85.44%	87.26%	93.33%	100.00%	-
P/EPS	18.10	16.26	16.77	19.92	20.32	21.99	24.96	-19.26%
YoY %	11.32%	-3.04%	-15.81%	-1.97%	-7.59%	-11.90%	-	-
Horiz. %	72.52%	65.14%	67.19%	79.81%	81.41%	88.10%	100.00%	-
EY	5.53	6.15	5.96	5.02	4.92	4.55	4.01	23.87%
YoY %	-10.08%	3.19%	18.73%	2.03%	8.13%	13.47%	-	-
Horiz. %	137.91%	153.37%	148.63%	125.19%	122.69%	113.47%	100.00%	-
DY	2.92	3.18	2.90	2.44	2.41	2.28	1.90	33.13%
YoY %	-8.18%	9.66%	18.85%	1.24%	5.70%	20.00%	-	-
Horiz. %	153.68%	167.37%	152.63%	128.42%	126.84%	120.00%	100.00%	-
P/NAPS	3.64	3.73	4.31	4.86	5.00	5.48	6.04	-28.63%
YoY %	-2.41%	-13.46%	-11.32%	-2.80%	-8.76%	-9.27%	-	-
Horiz. %	60.26%	61.75%	71.36%	80.46%	82.78%	90.73%	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