[JCBNEXT] QoQ TTM Result on 31-Dec-2011 [#4]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	158,331	152,965	144,095	139,857	135,196	129,591	123,106	18.21%
YoY %	3.51%	6.16%	3.03%	3.45%	4.33%	5.27%	-	-
Horiz. %	128.61%	124.25%	117.05%	113.61%	109.82%	105.27%	100.00%	-
PBT	69,326	63,668	58,822	59,804	61,576	60,598	58,633	11.78%
YoY %	8.89%	8.24%	-1.64%	-2.88%	1.61%	3.35%	-	-
Horiz. %	118.24%	108.59%	100.32%	102.00%	105.02%	103.35%	100.00%	-
Tax	-16,126	-14,899	-14,207	-14,352	-11,382	-12,350	-12,663	17.43%
YoY %	-8.24%	-4.87%	1.01%	-26.09%	7.84%	2.47%	-	-
Horiz. %	127.35%	117.66%	112.19%	113.34%	89.88%	97.53%	100.00%	-
NP	53,200	48,769	44,615	45,452	50,194	48,248	45,970	10.19%
YoY %	9.09%	9.31%	-1.84%	-9.45%	4.03%	4.96%	-	-
Horiz. %	115.73%	106.09%	97.05%	98.87%	109.19%	104.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,650	46,314	42,419	43,344	47,724	45,813	43,578	10.51%
YoY %	9.36%	9.18%	-2.13%	-9.18%	4.17%	5.13%	-	-
Horiz. %	116.23%	106.28%	97.34%	99.46%	109.51%	105.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.26%	23.40%	24.15%	24.00%	18.48%	20.38%	21.60%	-
YoY %	-0.60%	-3.11%	0.62%	29.87%	-9.32%	-5.65%	-	-
Horiz. %	107.69%	108.33%	111.81%	111.11%	85.56%	94.35%	100.00%	-
Total Cost	105,131	104,196	99,480	94,405	85,002	81,343	77,136	22.85%
YoY %	0.90%	4.74%	5.38%	11.06%	4.50%	5.45%	-	-
Horiz. %	136.29%	135.08%	128.97%	122.39%	110.20%	105.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	0	217,966	211,118	188,976	185,728	187,591	177,129	-
YoY %	0.00%	3.24%	11.72%	1.75%	-0.99%	5.91%	-	-
Horiz. %	0.00%	123.05%	119.19%	106.69%	104.85%	105.91%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	22,431	22,416	22,378	22,324	23,021	22,146	21,312	3.46%
YoY %	0.07%	0.17%	0.24%	-3.03%	3.95%	3.91%	-	-
Horiz. %	105.25%	105.18%	105.00%	104.75%	108.02%	103.91%	100.00%	-
Div Payout %	44.29%	48.40%	52.75%	51.51%	48.24%	48.34%	48.91%	-
YoY %	-8.49%	-8.25%	2.41%	6.78%	-0.21%	-1.17%	-	-
Horiz. %	90.55%	98.96%	107.85%	105.32%	98.63%	98.83%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	0	217,966	211,118	188,976	185,728	187,591	177,129	-
YoY %	0.00%	3.24%	11.72%	1.75%	-0.99%	5.91%	-	-
Horiz. %	0.00%	123.05%	119.19%	106.69%	104.85%	105.91%	100.00%	-
NOSH	321,070	320,539	319,876	320,299	320,221	317,952	316,302	0.99%
YoY %	0.17%	0.21%	-0.13%	0.02%	0.71%	0.52%	-	-
Horiz. %	101.51%	101.34%	101.13%	101.26%	101.24%	100.52%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	33.60%	31.88%	30.96%	32.50%	37.13%	37.23%	37.34%	-
YoY %	5.40%	2.97%	-4.74%	-12.47%	-0.27%	-0.29%	-	-
Horiz. %	89.98%	85.38%	82.91%	87.04%	99.44%	99.71%	100.00%	-
ROE	0.00%	21.25%	20.09%	22.94%	25.70%	24.42%	24.60%	-
YoY %	0.00%	5.77%	-12.42%	-10.74%	5.24%	-0.73%	-	-
Horiz. %	0.00%	86.38%	81.67%	93.25%	104.47%	99.27%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	49.31	47.72	45.05	43.66	42.22	40.76	38.92	17.03%
YoY %	3.33%	5.93%	3.18%	3.41%	3.58%	4.73%	-	-
Horiz. %	126.70%	122.61%	115.75%	112.18%	108.48%	104.73%	100.00%	-
EPS	15.78	14.45	13.26	13.53	14.90	14.41	13.78	9.42%
YoY %	9.20%	8.97%	-2.00%	-9.19%	3.40%	4.57%	-	-
Horiz. %	114.51%	104.86%	96.23%	98.19%	108.13%	104.57%	100.00%	-
DPS	7.00	7.00	7.00	7.00	7.25	7.00	6.75	2.44%
YoY %	0.00%	0.00%	0.00%	-3.45%	3.57%	3.70%	-	-
Horiz. %	103.70%	103.70%	103.70%	103.70%	107.41%	103.70%	100.00%	-
NAPS	0.00	0.68	0.66	0.59	0.58	0.59	0.56	-
YoY %	0.00%	3.03%	11.86%	1.72%	-1.69%	5.36%	-	-
Horiz. %	0.00%	121.43%	117.86%	105.36%	103.57%	105.36%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 320,299
RPS	113.09	109.26	102.93	99.90	96.57	92.57	87.93	18.21%
YoY %	3.51%	6.15%	3.03%	3.45%	4.32%	5.28%	-	-
Horiz. %	128.61%	124.26%	117.06%	113.61%	109.83%	105.28%	100.00%	-
EPS	36.18	33.08	30.30	30.96	34.09	32.72	31.13	10.51%
YoY %	9.37%	9.17%	-2.13%	-9.18%	4.19%	5.11%	-	-
Horiz. %	116.22%	106.26%	97.33%	99.45%	109.51%	105.11%	100.00%	-
DPS	16.02	16.01	15.98	15.95	16.44	15.82	15.22	3.46%
YoY %	0.06%	0.19%	0.19%	-2.98%	3.92%	3.94%	-	-
Horiz. %	105.26%	105.19%	104.99%	104.80%	108.02%	103.94%	100.00%	-
NAPS	0.00	1.5569	1.508	1.3498	1.3266	1.3399	1.2652	-
YoY %	0.00%	3.24%	11.72%	1.75%	-0.99%	5.90%	-	-
Horiz. %	0.00%	123.06%	119.19%	106.69%	104.85%	105.90%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	2.36	2.20	2.18	2.23	2.38	2.93	2.68	-
P/RPS	4.79	4.61	4.84	5.11	5.64	7.19	6.89	-21.47%
YoY %	3.90%	-4.75%	-5.28%	-9.40%	-21.56%	4.35%	-	-
Horiz. %	69.52%	66.91%	70.25%	74.17%	81.86%	104.35%	100.00%	-
P/EPS	14.96	15.23	16.44	16.48	15.97	20.33	19.45	-16.01%
YoY %	-1.77%	-7.36%	-0.24%	3.19%	-21.45%	4.52%	-	-
Horiz. %	76.92%	78.30%	84.52%	84.73%	82.11%	104.52%	100.00%	-
EY	6.68	6.57	6.08	6.07	6.26	4.92	5.14	19.03%
YoY %	1.67%	8.06%	0.16%	-3.04%	27.24%	-4.28%	-	-
Horiz. %	129.96%	127.82%	118.29%	118.09%	121.79%	95.72%	100.00%	-
DY	2.97	3.18	3.21	3.14	3.05	2.39	2.52	11.54%
YoY %	-6.60%	-0.93%	2.23%	2.95%	27.62%	-5.16%	-	-
Horiz. %	117.86%	126.19%	127.38%	124.60%	121.03%	94.84%	100.00%	-
P/NAPS	0.00	3.24	3.30	3.78	4.10	4.97	4.79	-
YoY %	0.00%	-1.82%	-12.70%	-7.80%	-17.51%	3.76%	-	-
Horiz. %	0.00%	67.64%	68.89%	78.91%	85.59%	103.76%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	19/11/12	09/08/12	17/05/12	21/02/12	15/11/11	23/08/11	18/05/11	-
Price	2.29	2.10	2.40	2.20	2.50	2.87	2.80	-
P/RPS	4.64	4.40	5.33	5.04	5.92	7.04	7.19	-25.26%
YoY %	5.45%	-17.45%	5.75%	-14.86%	-15.91%	-2.09%	-	-
Horiz. %	64.53%	61.20%	74.13%	70.10%	82.34%	97.91%	100.00%	-
P/EPS	14.52	14.53	18.10	16.26	16.77	19.92	20.32	-20.02%
YoY %	-0.07%	-19.72%	11.32%	-3.04%	-15.81%	-1.97%	-	-
Horiz. %	71.46%	71.51%	89.07%	80.02%	82.53%	98.03%	100.00%	-
EY	6.89	6.88	5.53	6.15	5.96	5.02	4.92	25.09%
YoY %	0.15%	24.41%	-10.08%	3.19%	18.73%	2.03%	-	-
Horiz. %	140.04%	139.84%	112.40%	125.00%	121.14%	102.03%	100.00%	-
DY	3.06	3.33	2.92	3.18	2.90	2.44	2.41	17.20%
YoY %	-8.11%	14.04%	-8.18%	9.66%	18.85%	1.24%	-	-
Horiz. %	126.97%	138.17%	121.16%	131.95%	120.33%	101.24%	100.00%	-
P/NAPS	0.00	3.09	3.64	3.73	4.31	4.86	5.00	-
YoY %	0.00%	-15.11%	-2.41%	-13.46%	-11.32%	-2.80%	-	-
Horiz. %	0.00%	61.80%	72.80%	74.60%	86.20%	97.20%	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