[JCBNEXT] QoQ TTM Result on 30-Sep-2011 [#3]

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
TTM Result
Revenue	152,965	144,095	139,857	135,196	129,591	123,106	117,107	19.51%
YoY %	6.16%	3.03%	3.45%	4.33%	5.27%	5.12%	-	-
Horiz. %	130.62%	123.05%	119.43%	115.45%	110.66%	105.12%	100.00%	-
PBT	63,668	58,822	59,804	61,576	60,598	58,633	55,156	10.05%
YoY %	8.24%	-1.64%	-2.88%	1.61%	3.35%	6.30%	-	-
Horiz. %	115.43%	106.65%	108.43%	111.64%	109.87%	106.30%	100.00%	-
Tax	-14,899	-14,207	-14,352	-11,382	-12,350	-12,663	-12,018	15.41%
YoY %	-4.87%	1.01%	-26.09%	7.84%	2.47%	-5.37%	-	-
Horiz. %	123.97%	118.21%	119.42%	94.71%	102.76%	105.37%	100.00%	-
NP	48,769	44,615	45,452	50,194	48,248	45,970	43,138	8.53%
YoY %	9.31%	-1.84%	-9.45%	4.03%	4.96%	6.56%	-	-
Horiz. %	113.05%	103.42%	105.36%	116.36%	111.85%	106.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,314	42,419	43,344	47,724	45,813	43,578	40,981	8.50%
YoY %	9.18%	-2.13%	-9.18%	4.17%	5.13%	6.34%	-	-
Horiz. %	113.01%	103.51%	105.77%	116.45%	111.79%	106.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.40%	24.15%	24.00%	18.48%	20.38%	21.60%	21.79%	-
YoY %	-3.11%	0.62%	29.87%	-9.32%	-5.65%	-0.87%	-	-
Horiz. %	107.39%	110.83%	110.14%	84.81%	93.53%	99.13%	100.00%	-
Total Cost	104,196	99,480	94,405	85,002	81,343	77,136	73,969	25.68%
YoY %	4.74%	5.38%	11.06%	4.50%	5.45%	4.28%	-	-
Horiz. %	140.86%	134.49%	127.63%	114.92%	109.97%	104.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	217,966	211,118	188,976	185,728	187,591	177,129	164,399	20.70%
YoY %	3.24%	11.72%	1.75%	-0.99%	5.91%	7.74%	-	-
Horiz. %	132.58%	128.42%	114.95%	112.97%	114.11%	107.74%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	22,416	22,378	22,324	23,021	22,146	21,312	20,490	6.17%
YoY %	0.17%	0.24%	-3.03%	3.95%	3.91%	4.01%	-	-
Horiz. %	109.40%	109.21%	108.95%	112.35%	108.08%	104.01%	100.00%	-
Div Payout %	48.40%	52.75%	51.51%	48.24%	48.34%	48.91%	50.00%	-
YoY %	-8.25%	2.41%	6.78%	-0.21%	-1.17%	-2.18%	-	-
Horiz. %	96.80%	105.50%	103.02%	96.48%	96.68%	97.82%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	217,966	211,118	188,976	185,728	187,591	177,129	164,399	20.70%
YoY %	3.24%	11.72%	1.75%	-0.99%	5.91%	7.74%	-	-
Horiz. %	132.58%	128.42%	114.95%	112.97%	114.11%	107.74%	100.00%	-
NOSH	320,539	319,876	320,299	320,221	317,952	316,302	316,153	0.92%
YoY %	0.21%	-0.13%	0.02%	0.71%	0.52%	0.05%	-	-
Horiz. %	101.39%	101.18%	101.31%	101.29%	100.57%	100.05%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	31.88%	30.96%	32.50%	37.13%	37.23%	37.34%	36.84%	-
YoY %	2.97%	-4.74%	-12.47%	-0.27%	-0.29%	1.36%	-	-
Horiz. %	86.54%	84.04%	88.22%	100.79%	101.06%	101.36%	100.00%	-
ROE	21.25%	20.09%	22.94%	25.70%	24.42%	24.60%	24.93%	-
YoY %	5.77%	-12.42%	-10.74%	5.24%	-0.73%	-1.32%	-	-
Horiz. %	85.24%	80.59%	92.02%	103.09%	97.95%	98.68%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	47.72	45.05	43.66	42.22	40.76	38.92	37.04	18.41%
YoY %	5.93%	3.18%	3.41%	3.58%	4.73%	5.08%	-	-
Horiz. %	128.83%	121.63%	117.87%	113.98%	110.04%	105.08%	100.00%	-
EPS	14.45	13.26	13.53	14.90	14.41	13.78	12.96	7.53%
YoY %	8.97%	-2.00%	-9.19%	3.40%	4.57%	6.33%	-	-
Horiz. %	111.50%	102.31%	104.40%	114.97%	111.19%	106.33%	100.00%	-
DPS	7.00	7.00	7.00	7.25	7.00	6.75	6.50	5.06%
YoY %	0.00%	0.00%	-3.45%	3.57%	3.70%	3.85%	-	-
Horiz. %	107.69%	107.69%	107.69%	111.54%	107.69%	103.85%	100.00%	-
NAPS	0.68	0.66	0.59	0.58	0.59	0.56	0.52	19.60%
YoY %	3.03%	11.86%	1.72%	-1.69%	5.36%	7.69%	-	-
Horiz. %	130.77%	126.92%	113.46%	111.54%	113.46%	107.69%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 320,221
RPS	116.22	109.48	106.26	102.72	98.46	93.54	88.98	19.50%
YoY %	6.16%	3.03%	3.45%	4.33%	5.26%	5.12%	-	-
Horiz. %	130.61%	123.04%	119.42%	115.44%	110.65%	105.12%	100.00%	-
EPS	35.19	32.23	32.93	36.26	34.81	33.11	31.14	8.50%
YoY %	9.18%	-2.13%	-9.18%	4.17%	5.13%	6.33%	-	-
Horiz. %	113.01%	103.50%	105.75%	116.44%	111.79%	106.33%	100.00%	-
DPS	17.03	17.00	16.96	17.49	16.83	16.19	15.57	6.16%
YoY %	0.18%	0.24%	-3.03%	3.92%	3.95%	3.98%	-	-
Horiz. %	109.38%	109.18%	108.93%	112.33%	108.09%	103.98%	100.00%	-
NAPS	1.6561	1.6041	1.4358	1.4112	1.4253	1.3458	1.2491	20.70%
YoY %	3.24%	11.72%	1.74%	-0.99%	5.91%	7.74%	-	-
Horiz. %	132.58%	128.42%	114.95%	112.98%	114.11%	107.74%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	2.20	2.18	2.23	2.38	2.93	2.68	2.98	-
P/RPS	4.61	4.84	5.11	5.64	7.19	6.89	8.05	-31.06%
YoY %	-4.75%	-5.28%	-9.40%	-21.56%	4.35%	-14.41%	-	-
Horiz. %	57.27%	60.12%	63.48%	70.06%	89.32%	85.59%	100.00%	-
P/EPS	15.23	16.44	16.48	15.97	20.33	19.45	22.99	-24.02%
YoY %	-7.36%	-0.24%	3.19%	-21.45%	4.52%	-15.40%	-	-
Horiz. %	66.25%	71.51%	71.68%	69.46%	88.43%	84.60%	100.00%	-
EY	6.57	6.08	6.07	6.26	4.92	5.14	4.35	31.67%
YoY %	8.06%	0.16%	-3.04%	27.24%	-4.28%	18.16%	-	-
Horiz. %	151.03%	139.77%	139.54%	143.91%	113.10%	118.16%	100.00%	-
DY	3.18	3.21	3.14	3.05	2.39	2.52	2.18	28.65%
YoY %	-0.93%	2.23%	2.95%	27.62%	-5.16%	15.60%	-	-
Horiz. %	145.87%	147.25%	144.04%	139.91%	109.63%	115.60%	100.00%	-
P/NAPS	3.24	3.30	3.78	4.10	4.97	4.79	5.73	-31.64%
YoY %	-1.82%	-12.70%	-7.80%	-17.51%	3.76%	-16.40%	-	-
Horiz. %	56.54%	57.59%	65.97%	71.55%	86.74%	83.60%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	09/08/12	17/05/12	21/02/12	15/11/11	23/08/11	18/05/11	24/02/11	-
Price	2.10	2.40	2.20	2.50	2.87	2.80	2.85	-
P/RPS	4.40	5.33	5.04	5.92	7.04	7.19	7.69	-31.10%
YoY %	-17.45%	5.75%	-14.86%	-15.91%	-2.09%	-6.50%	-	-
Horiz. %	57.22%	69.31%	65.54%	76.98%	91.55%	93.50%	100.00%	-
P/EPS	14.53	18.10	16.26	16.77	19.92	20.32	21.99	-24.15%
YoY %	-19.72%	11.32%	-3.04%	-15.81%	-1.97%	-7.59%	-	-
Horiz. %	66.08%	82.31%	73.94%	76.26%	90.59%	92.41%	100.00%	-
EY	6.88	5.53	6.15	5.96	5.02	4.92	4.55	31.77%
YoY %	24.41%	-10.08%	3.19%	18.73%	2.03%	8.13%	-	-
Horiz. %	151.21%	121.54%	135.16%	130.99%	110.33%	108.13%	100.00%	-
DY	3.33	2.92	3.18	2.90	2.44	2.41	2.28	28.75%
YoY %	14.04%	-8.18%	9.66%	18.85%	1.24%	5.70%	-	-
Horiz. %	146.05%	128.07%	139.47%	127.19%	107.02%	105.70%	100.00%	-
P/NAPS	3.09	3.64	3.73	4.31	4.86	5.00	5.48	-31.77%
YoY %	-15.11%	-2.41%	-13.46%	-11.32%	-2.80%	-8.76%	-	-
Horiz. %	56.39%	66.42%	68.07%	78.65%	88.69%	91.24%	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