[CJCEN] QoQ TTM Result on 30-Jun-2010 [#2]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	277,408	270,444	263,828	259,508	231,174	210,951	201,581	23.74%
YoY %	2.58%	2.51%	1.66%	12.26%	9.59%	4.65%	-	-
Horiz. %	137.62%	134.16%	130.88%	128.74%	114.68%	104.65%	100.00%	-
PBT	36,356	35,971	35,590	36,233	31,832	25,539	16,744	67.75%
YoY %	1.07%	1.07%	-1.77%	13.83%	24.64%	52.53%	-	-
Horiz. %	217.13%	214.83%	212.55%	216.39%	190.11%	152.53%	100.00%	-
Tax	-6,247	-5,560	-6,097	-5,722	-4,621	-3,864	-3,642	43.33%
YoY %	-12.36%	8.81%	-6.55%	-23.83%	-19.59%	-6.10%	-	-
Horiz. %	171.53%	152.66%	167.41%	157.11%	126.88%	106.10%	100.00%	-
NP	30,109	30,411	29,493	30,511	27,211	21,675	13,102	74.23%
YoY %	-0.99%	3.11%	-3.34%	12.13%	25.54%	65.43%	-	-
Horiz. %	229.80%	232.11%	225.10%	232.87%	207.69%	165.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,455	30,620	29,605	30,570	27,262	21,687	13,657	70.77%
YoY %	-0.54%	3.43%	-3.16%	12.13%	25.71%	58.80%	-	-
Horiz. %	223.00%	224.21%	216.78%	223.84%	199.62%	158.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.18%	15.46%	17.13%	15.79%	14.52%	15.13%	21.75%	-
YoY %	11.13%	-9.75%	8.49%	8.75%	-4.03%	-30.44%	-	-
Horiz. %	78.99%	71.08%	78.76%	72.60%	66.76%	69.56%	100.00%	-
Total Cost	247,299	240,033	234,335	228,997	203,963	189,276	188,479	19.87%
YoY %	3.03%	2.43%	2.33%	12.27%	7.76%	0.42%	-	-
Horiz. %	131.21%	127.35%	124.33%	121.50%	108.22%	100.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	181,132	174,916	168,907	163,249	160,990	80,979	138,604	19.55%
YoY %	3.55%	3.56%	3.47%	1.40%	98.80%	-41.58%	-	-
Horiz. %	130.68%	126.20%	121.86%	117.78%	116.15%	58.42%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	7,096	7,096	7,183	7,111	4,745	4,745	3,009	77.26%
YoY %	0.00%	-1.21%	1.01%	49.86%	0.00%	57.69%	-	-
Horiz. %	235.83%	235.83%	238.72%	236.32%	157.69%	157.69%	100.00%	-
Div Payout %	23.30%	23.17%	24.27%	23.26%	17.41%	21.88%	22.04%	-
YoY %	0.56%	-4.53%	4.34%	33.60%	-20.43%	-0.73%	-	-
Horiz. %	105.72%	105.13%	110.12%	105.54%	78.99%	99.27%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	181,132	174,916	168,907	163,249	160,990	80,979	138,604	19.55%
YoY %	3.55%	3.56%	3.47%	1.40%	98.80%	-41.58%	-	-
Horiz. %	130.68%	126.20%	121.86%	117.78%	116.15%	58.42%	100.00%	-
NOSH	78,753	78,791	78,928	78,864	79,698	80,979	75,328	3.01%
YoY %	-0.05%	-0.17%	0.08%	-1.05%	-1.58%	7.50%	-	-
Horiz. %	104.55%	104.60%	104.78%	104.69%	105.80%	107.50%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	10.85%	11.24%	11.18%	11.76%	11.77%	10.27%	6.50%	-
YoY %	-3.47%	0.54%	-4.93%	-0.08%	14.61%	58.00%	-	-
Horiz. %	166.92%	172.92%	172.00%	180.92%	181.08%	158.00%	100.00%	-
ROE	16.81%	17.51%	17.53%	18.73%	16.93%	26.78%	9.85%	-
YoY %	-4.00%	-0.11%	-6.41%	10.63%	-36.78%	171.88%	-	-
Horiz. %	170.66%	177.77%	177.97%	190.15%	171.88%	271.88%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	352.25	343.24	334.26	329.06	290.06	260.50	267.60	20.12%
YoY %	2.62%	2.69%	1.58%	13.45%	11.35%	-2.65%	-	-
Horiz. %	131.63%	128.27%	124.91%	122.97%	108.39%	97.35%	100.00%	-
EPS	38.67	38.86	37.51	38.76	34.21	26.78	18.13	65.77%
YoY %	-0.49%	3.60%	-3.22%	13.30%	27.74%	47.71%	-	-
Horiz. %	213.29%	214.34%	206.89%	213.79%	188.69%	147.71%	100.00%	-
DPS	9.00	9.00	9.10	9.02	5.95	5.86	4.00	71.79%
YoY %	0.00%	-1.10%	0.89%	51.60%	1.54%	46.50%	-	-
Horiz. %	225.00%	225.00%	227.50%	225.50%	148.75%	146.50%	100.00%	-
NAPS	2.30	2.22	2.14	2.07	2.02	1.00	1.84	16.05%
YoY %	3.60%	3.74%	3.38%	2.48%	102.00%	-45.65%	-	-
Horiz. %	125.00%	120.65%	116.30%	112.50%	109.78%	54.35%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 78,864
RPS	46.68	45.51	44.40	43.67	38.90	35.50	33.92	23.74%
YoY %	2.57%	2.50%	1.67%	12.26%	9.58%	4.66%	-	-
Horiz. %	137.62%	134.17%	130.90%	128.74%	114.68%	104.66%	100.00%	-
EPS	5.13	5.15	4.98	5.14	4.59	3.65	2.30	70.79%
YoY %	-0.39%	3.41%	-3.11%	11.98%	25.75%	58.70%	-	-
Horiz. %	223.04%	223.91%	216.52%	223.48%	199.57%	158.70%	100.00%	-
DPS	1.19	1.19	1.21	1.20	0.80	0.80	0.51	76.01%
YoY %	0.00%	-1.65%	0.83%	50.00%	0.00%	56.86%	-	-
Horiz. %	233.33%	233.33%	237.25%	235.29%	156.86%	156.86%	100.00%	-
NAPS	0.3048	0.2944	0.2842	0.2747	0.2709	0.1363	0.2333	19.52%
YoY %	3.53%	3.59%	3.46%	1.40%	98.75%	-41.58%	-	-
Horiz. %	130.65%	126.19%	121.82%	117.75%	116.12%	58.42%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	1.89	1.87	1.62	1.52	1.68	2.00	1.51	-
P/RPS	0.54	0.54	0.48	0.46	0.58	0.77	0.56	-2.39%
YoY %	0.00%	12.50%	4.35%	-20.69%	-24.68%	37.50%	-	-
Horiz. %	96.43%	96.43%	85.71%	82.14%	103.57%	137.50%	100.00%	-
P/EPS	4.89	4.81	4.32	3.92	4.91	7.47	8.33	-29.91%
YoY %	1.66%	11.34%	10.20%	-20.16%	-34.27%	-10.32%	-	-
Horiz. %	58.70%	57.74%	51.86%	47.06%	58.94%	89.68%	100.00%	-
EY	20.46	20.78	23.15	25.50	20.36	13.39	12.01	42.68%
YoY %	-1.54%	-10.24%	-9.22%	25.25%	52.05%	11.49%	-	-
Horiz. %	170.36%	173.02%	192.76%	212.32%	169.53%	111.49%	100.00%	-
DY	4.76	4.81	5.62	5.93	3.54	2.93	2.65	47.81%
YoY %	-1.04%	-14.41%	-5.23%	67.51%	20.82%	10.57%	-	-
Horiz. %	179.62%	181.51%	212.08%	223.77%	133.58%	110.57%	100.00%	-
P/NAPS	0.82	0.84	0.76	0.73	0.83	2.00	0.82	0.00%
YoY %	-2.38%	10.53%	4.11%	-12.05%	-58.50%	143.90%	-	-
Horiz. %	100.00%	102.44%	92.68%	89.02%	101.22%	243.90%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	12/05/11	25/02/11	11/11/10	12/08/10	20/05/10	25/02/10	19/11/09	-
Price	1.99	1.89	1.75	1.62	1.60	1.72	1.96	-
P/RPS	0.56	0.55	0.52	0.49	0.55	0.66	0.73	-16.21%
YoY %	1.82%	5.77%	6.12%	-10.91%	-16.67%	-9.59%	-	-
Horiz. %	76.71%	75.34%	71.23%	67.12%	75.34%	90.41%	100.00%	-
P/EPS	5.15	4.86	4.67	4.18	4.68	6.42	10.81	-39.02%
YoY %	5.97%	4.07%	11.72%	-10.68%	-27.10%	-40.61%	-	-
Horiz. %	47.64%	44.96%	43.20%	38.67%	43.29%	59.39%	100.00%	-
EY	19.43	20.56	21.43	23.93	21.38	15.57	9.25	64.09%
YoY %	-5.50%	-4.06%	-10.45%	11.93%	37.32%	68.32%	-	-
Horiz. %	210.05%	222.27%	231.68%	258.70%	231.14%	168.32%	100.00%	-
DY	4.52	4.76	5.20	5.57	3.72	3.41	2.04	70.03%
YoY %	-5.04%	-8.46%	-6.64%	49.73%	9.09%	67.16%	-	-
Horiz. %	221.57%	233.33%	254.90%	273.04%	182.35%	167.16%	100.00%	-
P/NAPS	0.87	0.85	0.82	0.78	0.79	1.72	1.07	-12.89%
YoY %	2.35%	3.66%	5.13%	-1.27%	-54.07%	60.75%	-	-
Horiz. %	81.31%	79.44%	76.64%	72.90%	73.83%	160.75%	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