[CJCEN] QoQ TTM Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	231,174	210,951	201,581	178,271	165,420	163,892	162,257	26.64%
YoY %	9.59%	4.65%	13.08%	7.77%	0.93%	1.01%	-	-
Horiz. %	142.47%	130.01%	124.24%	109.87%	101.95%	101.01%	100.00%	-
PBT	31,832	25,539	16,744	9,942	7,693	17,089	25,103	17.17%
YoY %	24.64%	52.53%	68.42%	29.23%	-54.98%	-31.92%	-	-
Horiz. %	126.81%	101.74%	66.70%	39.60%	30.65%	68.08%	100.00%	-
Tax	-4,621	-3,864	-3,642	-2,901	-2,677	-3,333	-4,143	7.55%
YoY %	-19.59%	-6.10%	-25.54%	-8.37%	19.68%	19.55%	-	-
Horiz. %	111.54%	93.27%	87.91%	70.02%	64.62%	80.45%	100.00%	-
NP	27,211	21,675	13,102	7,041	5,016	13,756	20,960	19.02%
YoY %	25.54%	65.43%	86.08%	40.37%	-63.54%	-34.37%	-	-
Horiz. %	129.82%	103.41%	62.51%	33.59%	23.93%	65.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,262	21,687	13,657	7,691	6,014	14,768	21,455	17.33%
YoY %	25.71%	58.80%	77.57%	27.88%	-59.28%	-31.17%	-	-
Horiz. %	127.07%	101.08%	63.65%	35.85%	28.03%	68.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.52%	15.13%	21.75%	29.18%	34.80%	19.50%	16.50%	-
YoY %	-4.03%	-30.44%	-25.46%	-16.15%	78.46%	18.18%	-	-
Horiz. %	88.00%	91.70%	131.82%	176.85%	210.91%	118.18%	100.00%	-
Total Cost	203,963	189,276	188,479	171,230	160,404	150,136	141,297	27.75%
YoY %	7.76%	0.42%	10.07%	6.75%	6.84%	6.26%	-	-
Horiz. %	144.35%	133.96%	133.39%	121.18%	113.52%	106.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	160,990	80,979	138,604	74,097	138,837	75,138	139,762	9.89%
YoY %	98.80%	-41.58%	87.06%	-46.63%	84.78%	-46.24%	-	-
Horiz. %	115.19%	57.94%	99.17%	53.02%	99.34%	53.76%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	4,745	4,745	3,009	1,502	1,502	1,502	2,543	51.62%
YoY %	0.00%	57.69%	100.33%	0.00%	0.00%	-40.94%	-	-
Horiz. %	186.59%	186.59%	118.32%	59.06%	59.06%	59.06%	100.00%	-
Div Payout %	17.41%	21.88%	22.04%	19.54%	24.99%	10.18%	11.86%	-
YoY %	-20.43%	-0.73%	12.79%	-21.81%	145.48%	-14.17%	-	-
Horiz. %	146.80%	184.49%	185.83%	164.76%	210.71%	85.83%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	160,990	80,979	138,604	74,097	138,837	75,138	139,762	9.89%
YoY %	98.80%	-41.58%	87.06%	-46.63%	84.78%	-46.24%	-	-
Horiz. %	115.19%	57.94%	99.17%	53.02%	99.34%	53.76%	100.00%	-
NOSH	79,698	80,979	75,328	74,097	74,244	75,138	75,547	3.63%
YoY %	-1.58%	7.50%	1.66%	-0.20%	-1.19%	-0.54%	-	-
Horiz. %	105.49%	107.19%	99.71%	98.08%	98.28%	99.46%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	11.77%	10.27%	6.50%	3.95%	3.03%	8.39%	12.92%	-
YoY %	14.61%	58.00%	64.56%	30.36%	-63.89%	-35.06%	-	-
Horiz. %	91.10%	79.49%	50.31%	30.57%	23.45%	64.94%	100.00%	-
ROE	16.93%	26.78%	9.85%	10.38%	4.33%	19.65%	15.35%	-
YoY %	-36.78%	171.88%	-5.11%	139.72%	-77.96%	28.01%	-	-
Horiz. %	110.29%	174.46%	64.17%	67.62%	28.21%	128.01%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	290.06	260.50	267.60	240.59	222.80	218.12	214.77	22.20%
YoY %	11.35%	-2.65%	11.23%	7.98%	2.15%	1.56%	-	-
Horiz. %	135.06%	121.29%	124.60%	112.02%	103.74%	101.56%	100.00%	-
EPS	34.21	26.78	18.13	10.38	8.10	19.65	28.40	13.22%
YoY %	27.74%	47.71%	74.66%	28.15%	-58.78%	-30.81%	-	-
Horiz. %	120.46%	94.30%	63.84%	36.55%	28.52%	69.19%	100.00%	-
DPS	5.95	5.86	4.00	2.00	2.00	2.00	3.37	46.13%
YoY %	1.54%	46.50%	100.00%	0.00%	0.00%	-40.65%	-	-
Horiz. %	176.56%	173.89%	118.69%	59.35%	59.35%	59.35%	100.00%	-
NAPS	2.02	1.00	1.84	1.00	1.87	1.00	1.85	6.04%
YoY %	102.00%	-45.65%	84.00%	-46.52%	87.00%	-45.95%	-	-
Horiz. %	109.19%	54.05%	99.46%	54.05%	101.08%	54.05%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 74,097
RPS	38.90	35.50	33.92	30.00	27.84	27.58	27.31	26.62%
YoY %	9.58%	4.66%	13.07%	7.76%	0.94%	0.99%	-	-
Horiz. %	142.44%	129.99%	124.20%	109.85%	101.94%	100.99%	100.00%	-
EPS	4.59	3.65	2.30	1.29	1.01	2.49	3.61	17.38%
YoY %	25.75%	58.70%	78.29%	27.72%	-59.44%	-31.02%	-	-
Horiz. %	127.15%	101.11%	63.71%	35.73%	27.98%	68.98%	100.00%	-
DPS	0.80	0.80	0.51	0.25	0.25	0.25	0.43	51.32%
YoY %	0.00%	56.86%	104.00%	0.00%	0.00%	-41.86%	-	-
Horiz. %	186.05%	186.05%	118.60%	58.14%	58.14%	58.14%	100.00%	-
NAPS	0.2709	0.1363	0.2333	0.1247	0.2336	0.1264	0.2352	9.88%
YoY %	98.75%	-41.58%	87.09%	-46.62%	84.81%	-46.26%	-	-
Horiz. %	115.18%	57.95%	99.19%	53.02%	99.32%	53.74%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	1.68	2.00	1.51	1.02	0.70	0.69	1.09	-
P/RPS	0.58	0.77	0.56	0.42	0.31	0.32	0.51	8.96%
YoY %	-24.68%	37.50%	33.33%	35.48%	-3.12%	-37.25%	-	-
Horiz. %	113.73%	150.98%	109.80%	82.35%	60.78%	62.75%	100.00%	-
P/EPS	4.91	7.47	8.33	9.83	8.64	3.51	3.84	17.82%
YoY %	-34.27%	-10.32%	-15.26%	13.77%	146.15%	-8.59%	-	-
Horiz. %	127.86%	194.53%	216.93%	255.99%	225.00%	91.41%	100.00%	-
EY	20.36	13.39	12.01	10.18	11.57	28.48	26.05	-15.16%
YoY %	52.05%	11.49%	17.98%	-12.01%	-59.38%	9.33%	-	-
Horiz. %	78.16%	51.40%	46.10%	39.08%	44.41%	109.33%	100.00%	-
DY	3.54	2.93	2.65	1.96	2.86	2.90	3.09	9.49%
YoY %	20.82%	10.57%	35.20%	-31.47%	-1.38%	-6.15%	-	-
Horiz. %	114.56%	94.82%	85.76%	63.43%	92.56%	93.85%	100.00%	-
P/NAPS	0.83	2.00	0.82	1.02	0.37	0.69	0.59	25.57%
YoY %	-58.50%	143.90%	-19.61%	175.68%	-46.38%	16.95%	-	-
Horiz. %	140.68%	338.98%	138.98%	172.88%	62.71%	116.95%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	20/05/10	25/02/10	19/11/09	18/08/09	21/05/09	27/02/09	27/11/08	-
Price	1.60	1.72	1.96	1.73	1.05	0.74	0.75	-
P/RPS	0.55	0.66	0.73	0.72	0.47	0.34	0.35	35.20%
YoY %	-16.67%	-9.59%	1.39%	53.19%	38.24%	-2.86%	-	-
Horiz. %	157.14%	188.57%	208.57%	205.71%	134.29%	97.14%	100.00%	-
P/EPS	4.68	6.42	10.81	16.67	12.96	3.77	2.64	46.52%
YoY %	-27.10%	-40.61%	-35.15%	28.63%	243.77%	42.80%	-	-
Horiz. %	177.27%	243.18%	409.47%	631.44%	490.91%	142.80%	100.00%	-
EY	21.38	15.57	9.25	6.00	7.71	26.56	37.87	-31.71%
YoY %	37.32%	68.32%	54.17%	-22.18%	-70.97%	-29.87%	-	-
Horiz. %	56.46%	41.11%	24.43%	15.84%	20.36%	70.13%	100.00%	-
DY	3.72	3.41	2.04	1.16	1.90	2.70	4.49	-11.79%
YoY %	9.09%	67.16%	75.86%	-38.95%	-29.63%	-39.87%	-	-
Horiz. %	82.85%	75.95%	45.43%	25.84%	42.32%	60.13%	100.00%	-
P/NAPS	0.79	1.72	1.07	1.73	0.56	0.74	0.41	54.90%
YoY %	-54.07%	60.75%	-38.15%	208.93%	-24.32%	80.49%	-	-
Horiz. %	192.68%	419.51%	260.98%	421.95%	136.59%	180.49%	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