[JCBNEXT] QoQ TTM Result on 30-Sep-2010 [#3]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	129,591	123,106	117,107	110,951	105,065	98,216	92,341	25.42%
YoY %	5.27%	5.12%	5.55%	5.60%	6.97%	6.36%	-	-
Horiz. %	140.34%	133.32%	126.82%	120.15%	113.78%	106.36%	100.00%	-
PBT	60,598	58,633	55,156	53,871	49,455	42,536	36,625	40.01%
YoY %	3.35%	6.30%	2.39%	8.93%	16.27%	16.14%	-	-
Horiz. %	165.46%	160.09%	150.60%	147.09%	135.03%	116.14%	100.00%	-
Tax	-12,350	-12,663	-12,018	-14,855	-12,795	-9,987	-7,379	41.09%
YoY %	2.47%	-5.37%	19.10%	-16.10%	-28.12%	-35.34%	-	-
Horiz. %	167.37%	171.61%	162.87%	201.31%	173.40%	135.34%	100.00%	-
NP	48,248	45,970	43,138	39,016	36,660	32,549	29,246	39.74%
YoY %	4.96%	6.56%	10.56%	6.43%	12.63%	11.29%	-	-
Horiz. %	164.97%	157.18%	147.50%	133.41%	125.35%	111.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,813	43,578	40,981	36,630	34,605	30,784	27,687	40.02%
YoY %	5.13%	6.34%	11.88%	5.85%	12.41%	11.19%	-	-
Horiz. %	165.47%	157.40%	148.02%	132.30%	124.99%	111.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.38%	21.60%	21.79%	27.58%	25.87%	23.48%	20.15%	-
YoY %	-5.65%	-0.87%	-20.99%	6.61%	10.18%	16.53%	-	-
Horiz. %	101.14%	107.20%	108.14%	136.87%	128.39%	116.53%	100.00%	-
Total Cost	81,343	77,136	73,969	71,935	68,405	65,667	63,095	18.50%
YoY %	5.45%	4.28%	2.83%	5.16%	4.17%	4.08%	-	-
Horiz. %	128.92%	122.25%	117.23%	114.01%	108.42%	104.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	187,591	177,129	164,399	151,309	144,841	175,722	124,178	31.75%
YoY %	5.91%	7.74%	8.65%	4.47%	-17.57%	41.51%	-	-
Horiz. %	151.07%	142.64%	132.39%	121.85%	116.64%	141.51%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	22,146	21,312	20,490	17,243	17,180	13,244	9,322	78.32%
YoY %	3.91%	4.01%	18.83%	0.37%	29.72%	42.07%	-	-
Horiz. %	237.57%	228.62%	219.80%	184.97%	184.30%	142.07%	100.00%	-
Div Payout %	48.34%	48.91%	50.00%	47.07%	49.65%	43.03%	33.67%	-
YoY %	-1.17%	-2.18%	6.22%	-5.20%	15.38%	27.80%	-	-
Horiz. %	143.57%	145.26%	148.50%	139.80%	147.46%	127.80%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	187,591	177,129	164,399	151,309	144,841	175,722	124,178	31.75%
YoY %	5.91%	7.74%	8.65%	4.47%	-17.57%	41.51%	-	-
Horiz. %	151.07%	142.64%	132.39%	121.85%	116.64%	141.51%	100.00%	-
NOSH	317,952	316,302	316,153	315,228	314,872	313,790	310,445	1.61%
YoY %	0.52%	0.05%	0.29%	0.11%	0.34%	1.08%	-	-
Horiz. %	102.42%	101.89%	101.84%	101.54%	101.43%	101.08%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	37.23%	37.34%	36.84%	35.17%	34.89%	33.14%	31.67%	-
YoY %	-0.29%	1.36%	4.75%	0.80%	5.28%	4.64%	-	-
Horiz. %	117.56%	117.90%	116.32%	111.05%	110.17%	104.64%	100.00%	-
ROE	24.42%	24.60%	24.93%	24.21%	23.89%	17.52%	22.30%	-
YoY %	-0.73%	-1.32%	2.97%	1.34%	36.36%	-21.43%	-	-
Horiz. %	109.51%	110.31%	111.79%	108.57%	107.13%	78.57%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	40.76	38.92	37.04	35.20	33.37	31.30	29.74	23.45%
YoY %	4.73%	5.08%	5.23%	5.48%	6.61%	5.25%	-	-
Horiz. %	137.05%	130.87%	124.55%	118.36%	112.21%	105.25%	100.00%	-
EPS	14.41	13.78	12.96	11.62	10.99	9.81	8.92	37.79%
YoY %	4.57%	6.33%	11.53%	5.73%	12.03%	9.98%	-	-
Horiz. %	161.55%	154.48%	145.29%	130.27%	123.21%	109.98%	100.00%	-
DPS	7.00	6.75	6.50	5.50	5.50	4.25	3.00	76.19%
YoY %	3.70%	3.85%	18.18%	0.00%	29.41%	41.67%	-	-
Horiz. %	233.33%	225.00%	216.67%	183.33%	183.33%	141.67%	100.00%	-
NAPS	0.59	0.56	0.52	0.48	0.46	0.56	0.40	29.66%
YoY %	5.36%	7.69%	8.33%	4.35%	-17.86%	40.00%	-	-
Horiz. %	147.50%	140.00%	130.00%	120.00%	115.00%	140.00%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 315,228
RPS	92.57	87.93	83.65	79.25	75.05	70.15	65.96	25.42%
YoY %	5.28%	5.12%	5.55%	5.60%	6.99%	6.35%	-	-
Horiz. %	140.34%	133.31%	126.82%	120.15%	113.78%	106.35%	100.00%	-
EPS	32.72	31.13	29.27	26.16	24.72	21.99	19.78	39.99%
YoY %	5.11%	6.35%	11.89%	5.83%	12.41%	11.17%	-	-
Horiz. %	165.42%	157.38%	147.98%	132.25%	124.97%	111.17%	100.00%	-
DPS	15.82	15.22	14.64	12.32	12.27	9.46	6.66	78.31%
YoY %	3.94%	3.96%	18.83%	0.41%	29.70%	42.04%	-	-
Horiz. %	237.54%	228.53%	219.82%	184.98%	184.23%	142.04%	100.00%	-
NAPS	1.3399	1.2652	1.1743	1.0808	1.0346	1.2552	0.887	31.75%
YoY %	5.90%	7.74%	8.65%	4.47%	-17.57%	41.51%	-	-
Horiz. %	151.06%	142.64%	132.39%	121.85%	116.64%	141.51%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	2.93	2.68	2.98	2.36	2.07	2.00	1.41	-
P/RPS	7.19	6.89	8.05	6.71	6.20	6.39	4.74	32.11%
YoY %	4.35%	-14.41%	19.97%	8.23%	-2.97%	34.81%	-	-
Horiz. %	151.69%	145.36%	169.83%	141.56%	130.80%	134.81%	100.00%	-
P/EPS	20.33	19.45	22.99	20.31	18.84	20.39	15.81	18.30%
YoY %	4.52%	-15.40%	13.20%	7.80%	-7.60%	28.97%	-	-
Horiz. %	128.59%	123.02%	145.41%	128.46%	119.17%	128.97%	100.00%	-
EY	4.92	5.14	4.35	4.92	5.31	4.91	6.33	-15.50%
YoY %	-4.28%	18.16%	-11.59%	-7.34%	8.15%	-22.43%	-	-
Horiz. %	77.73%	81.20%	68.72%	77.73%	83.89%	77.57%	100.00%	-
DY	2.39	2.52	2.18	2.33	2.66	2.13	2.13	8.00%
YoY %	-5.16%	15.60%	-6.44%	-12.41%	24.88%	0.00%	-	-
Horiz. %	112.21%	118.31%	102.35%	109.39%	124.88%	100.00%	100.00%	-
P/NAPS	4.97	4.79	5.73	4.92	4.50	3.57	3.52	25.93%
YoY %	3.76%	-16.40%	16.46%	9.33%	26.05%	1.42%	-	-
Horiz. %	141.19%	136.08%	162.78%	139.77%	127.84%	101.42%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	23/08/11	18/05/11	24/02/11	16/11/10	17/08/10	18/05/10	22/02/10	-
Price	2.87	2.80	2.85	2.90	2.07	2.03	1.52	-
P/RPS	7.04	7.19	7.69	8.24	6.20	6.49	5.11	23.88%
YoY %	-2.09%	-6.50%	-6.67%	32.90%	-4.47%	27.01%	-	-
Horiz. %	137.77%	140.70%	150.49%	161.25%	121.33%	127.01%	100.00%	-
P/EPS	19.92	20.32	21.99	24.96	18.84	20.69	17.04	11.00%
YoY %	-1.97%	-7.59%	-11.90%	32.48%	-8.94%	21.42%	-	-
Horiz. %	116.90%	119.25%	129.05%	146.48%	110.56%	121.42%	100.00%	-
EY	5.02	4.92	4.55	4.01	5.31	4.83	5.87	-9.92%
YoY %	2.03%	8.13%	13.47%	-24.48%	9.94%	-17.72%	-	-
Horiz. %	85.52%	83.82%	77.51%	68.31%	90.46%	82.28%	100.00%	-
DY	2.44	2.41	2.28	1.90	2.66	2.09	1.97	15.37%
YoY %	1.24%	5.70%	20.00%	-28.57%	27.27%	6.09%	-	-
Horiz. %	123.86%	122.34%	115.74%	96.45%	135.03%	106.09%	100.00%	-
P/NAPS	4.86	5.00	5.48	6.04	4.50	3.63	3.80	17.87%
YoY %	-2.80%	-8.76%	-9.27%	34.22%	23.97%	-4.47%	-	-
Horiz. %	127.89%	131.58%	144.21%	158.95%	118.42%	95.53%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

949

HLIND

HONG LEONG INDUSTRIES BHD

903

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

427

GENTING

GENTING BHD

400

YTLPOWR

YTL POWER INTERNATIONAL BHD

385

JCY

JCY INTERNATIONAL BERHAD

357

UCHITEC

UCHI TECHNOLOGIES BHD

326

GENM

GENTING MALAYSIA BERHAD

317

MAYBANK

MALAYAN BANKING BHD

288

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More