[CJCEN] QoQ TTM Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
TTM Result
Revenue	281,627	284,218	276,350	277,408	270,444	263,828	259,508	5.58%
YoY %	-0.91%	2.85%	-0.38%	2.58%	2.51%	1.66%	-	-
Horiz. %	108.52%	109.52%	106.49%	106.90%	104.21%	101.66%	100.00%	-
PBT	36,237	39,094	37,807	36,356	35,971	35,590	36,233	0.00%
YoY %	-7.31%	3.40%	3.99%	1.07%	1.07%	-1.77%	-	-
Horiz. %	100.01%	107.90%	104.34%	100.34%	99.28%	98.23%	100.00%	-
Tax	-6,812	-7,148	-6,728	-6,247	-5,560	-6,097	-5,722	12.29%
YoY %	4.70%	-6.24%	-7.70%	-12.36%	8.81%	-6.55%	-	-
Horiz. %	119.05%	124.92%	117.58%	109.18%	97.17%	106.55%	100.00%	-
NP	29,425	31,946	31,079	30,109	30,411	29,493	30,511	-2.38%
YoY %	-7.89%	2.79%	3.22%	-0.99%	3.11%	-3.34%	-	-
Horiz. %	96.44%	104.70%	101.86%	98.68%	99.67%	96.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,061	32,526	31,637	30,455	30,620	29,605	30,570	-1.11%
YoY %	-7.58%	2.81%	3.88%	-0.54%	3.43%	-3.16%	-	-
Horiz. %	98.33%	106.40%	103.49%	99.62%	100.16%	96.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.80%	18.28%	17.80%	17.18%	15.46%	17.13%	15.79%	-
YoY %	2.84%	2.70%	3.61%	11.13%	-9.75%	8.49%	-	-
Horiz. %	119.06%	115.77%	112.73%	108.80%	97.91%	108.49%	100.00%	-
Total Cost	252,202	252,272	245,271	247,299	240,033	234,335	228,997	6.62%
YoY %	-0.03%	2.85%	-0.82%	3.03%	2.43%	2.33%	-	-
Horiz. %	110.13%	110.16%	107.11%	107.99%	104.82%	102.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	200,446	192,521	186,607	181,132	174,916	168,907	163,249	14.62%
YoY %	4.12%	3.17%	3.02%	3.55%	3.56%	3.47%	-	-
Horiz. %	122.79%	117.93%	114.31%	110.95%	107.15%	103.47%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	9,588	7,105	8,683	7,096	7,096	7,183	7,111	21.98%
YoY %	34.95%	-18.17%	22.36%	0.00%	-1.21%	1.01%	-	-
Horiz. %	134.83%	99.92%	122.11%	99.79%	99.79%	101.01%	100.00%	-
Div Payout %	31.90%	21.84%	27.45%	23.30%	23.17%	24.27%	23.26%	-
YoY %	46.06%	-20.44%	17.81%	0.56%	-4.53%	4.34%	-	-
Horiz. %	137.15%	93.90%	118.01%	100.17%	99.61%	104.34%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	200,446	192,521	186,607	181,132	174,916	168,907	163,249	14.62%
YoY %	4.12%	3.17%	3.02%	3.55%	3.56%	3.47%	-	-
Horiz. %	122.79%	117.93%	114.31%	110.95%	107.15%	103.47%	100.00%	-
NOSH	80,500	79,884	79,071	78,753	78,791	78,928	78,864	1.37%
YoY %	0.77%	1.03%	0.40%	-0.05%	-0.17%	0.08%	-	-
Horiz. %	102.07%	101.29%	100.26%	99.86%	99.91%	100.08%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	10.45%	11.24%	11.25%	10.85%	11.24%	11.18%	11.76%	-
YoY %	-7.03%	-0.09%	3.69%	-3.47%	0.54%	-4.93%	-	-
Horiz. %	88.86%	95.58%	95.66%	92.26%	95.58%	95.07%	100.00%	-
ROE	15.00%	16.89%	16.95%	16.81%	17.51%	17.53%	18.73%	-
YoY %	-11.19%	-0.35%	0.83%	-4.00%	-0.11%	-6.41%	-	-
Horiz. %	80.09%	90.18%	90.50%	89.75%	93.49%	93.59%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	349.84	355.79	349.50	352.25	343.24	334.26	329.06	4.15%
YoY %	-1.67%	1.80%	-0.78%	2.62%	2.69%	1.58%	-	-
Horiz. %	106.31%	108.12%	106.21%	107.05%	104.31%	101.58%	100.00%	-
EPS	37.34	40.72	40.01	38.67	38.86	37.51	38.76	-2.45%
YoY %	-8.30%	1.77%	3.47%	-0.49%	3.60%	-3.22%	-	-
Horiz. %	96.34%	105.06%	103.22%	99.77%	100.26%	96.78%	100.00%	-
DPS	11.91	9.00	11.00	9.00	9.00	9.10	9.02	20.29%
YoY %	32.33%	-18.18%	22.22%	0.00%	-1.10%	0.89%	-	-
Horiz. %	132.04%	99.78%	121.95%	99.78%	99.78%	100.89%	100.00%	-
NAPS	2.49	2.41	2.36	2.30	2.22	2.14	2.07	13.06%
YoY %	3.32%	2.12%	2.61%	3.60%	3.74%	3.38%	-	-
Horiz. %	120.29%	116.43%	114.01%	111.11%	107.25%	103.38%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 78,753
RPS	47.39	47.83	46.51	46.68	45.51	44.40	43.67	5.58%
YoY %	-0.92%	2.84%	-0.36%	2.57%	2.50%	1.67%	-	-
Horiz. %	108.52%	109.53%	106.50%	106.89%	104.21%	101.67%	100.00%	-
EPS	5.06	5.47	5.32	5.13	5.15	4.98	5.14	-1.03%
YoY %	-7.50%	2.82%	3.70%	-0.39%	3.41%	-3.11%	-	-
Horiz. %	98.44%	106.42%	103.50%	99.81%	100.19%	96.89%	100.00%	-
DPS	1.61	1.20	1.46	1.19	1.19	1.21	1.20	21.58%
YoY %	34.17%	-17.81%	22.69%	0.00%	-1.65%	0.83%	-	-
Horiz. %	134.17%	100.00%	121.67%	99.17%	99.17%	100.83%	100.00%	-
NAPS	0.3373	0.324	0.314	0.3048	0.2944	0.2842	0.2747	14.62%
YoY %	4.10%	3.18%	3.02%	3.53%	3.59%	3.46%	-	-
Horiz. %	122.79%	117.95%	114.31%	110.96%	107.17%	103.46%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	1.68	1.60	1.72	1.89	1.87	1.62	1.52	-
P/RPS	0.48	0.45	0.49	0.54	0.54	0.48	0.46	2.86%
YoY %	6.67%	-8.16%	-9.26%	0.00%	12.50%	4.35%	-	-
Horiz. %	104.35%	97.83%	106.52%	117.39%	117.39%	104.35%	100.00%	-
P/EPS	4.50	3.93	4.30	4.89	4.81	4.32	3.92	9.60%
YoY %	14.50%	-8.60%	-12.07%	1.66%	11.34%	10.20%	-	-
Horiz. %	114.80%	100.26%	109.69%	124.74%	122.70%	110.20%	100.00%	-
EY	22.23	25.45	23.26	20.46	20.78	23.15	25.50	-8.72%
YoY %	-12.65%	9.42%	13.69%	-1.54%	-10.24%	-9.22%	-	-
Horiz. %	87.18%	99.80%	91.22%	80.24%	81.49%	90.78%	100.00%	-
DY	7.09	5.63	6.40	4.76	4.81	5.62	5.93	12.61%
YoY %	25.93%	-12.03%	34.45%	-1.04%	-14.41%	-5.23%	-	-
Horiz. %	119.56%	94.94%	107.93%	80.27%	81.11%	94.77%	100.00%	-
P/NAPS	0.67	0.66	0.73	0.82	0.84	0.76	0.73	-5.54%
YoY %	1.52%	-9.59%	-10.98%	-2.38%	10.53%	4.11%	-	-
Horiz. %	91.78%	90.41%	100.00%	112.33%	115.07%	104.11%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	23/02/12	10/11/11	16/08/11	12/05/11	25/02/11	11/11/10	12/08/10	-
Price	1.85	1.65	1.70	1.99	1.89	1.75	1.62	-
P/RPS	0.53	0.46	0.49	0.56	0.55	0.52	0.49	5.35%
YoY %	15.22%	-6.12%	-12.50%	1.82%	5.77%	6.12%	-	-
Horiz. %	108.16%	93.88%	100.00%	114.29%	112.24%	106.12%	100.00%	-
P/EPS	4.95	4.05	4.25	5.15	4.86	4.67	4.18	11.89%
YoY %	22.22%	-4.71%	-17.48%	5.97%	4.07%	11.72%	-	-
Horiz. %	118.42%	96.89%	101.67%	123.21%	116.27%	111.72%	100.00%	-
EY	20.19	24.68	23.54	19.43	20.56	21.43	23.93	-10.68%
YoY %	-18.19%	4.84%	21.15%	-5.50%	-4.06%	-10.45%	-	-
Horiz. %	84.37%	103.13%	98.37%	81.20%	85.92%	89.55%	100.00%	-
DY	6.44	5.45	6.47	4.52	4.76	5.20	5.57	10.12%
YoY %	18.17%	-15.77%	43.14%	-5.04%	-8.46%	-6.64%	-	-
Horiz. %	115.62%	97.85%	116.16%	81.15%	85.46%	93.36%	100.00%	-
P/NAPS	0.74	0.68	0.72	0.87	0.85	0.82	0.78	-3.43%
YoY %	8.82%	-5.56%	-17.24%	2.35%	3.66%	5.13%	-	-
Horiz. %	94.87%	87.18%	92.31%	111.54%	108.97%	105.13%	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