[JCBNEXT] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Annualized Quarter Result
Revenue	8,200	181,596	165,808	141,176	117,057	92,244	106,794	-34.79%
YoY %	-95.48%	9.52%	17.45%	20.60%	26.90%	-13.62%	-	-
Horiz. %	7.68%	170.04%	155.26%	132.19%	109.61%	86.38%	100.00%	-
PBT	6,718	90,465	78,934	66,238	57,678	34,684	48,429	-28.04%
YoY %	-92.57%	14.61%	19.17%	14.84%	66.30%	-28.38%	-	-
Horiz. %	13.87%	186.80%	162.99%	136.77%	119.10%	71.62%	100.00%	-
Tax	68,728	-20,228	-17,524	-15,158	-16,006	-6,038	-4,670	-
YoY %	439.77%	-15.43%	-15.61%	5.30%	-165.09%	-29.29%	-	-
Horiz. %	-1,471.69%	433.15%	375.25%	324.58%	342.74%	129.29%	100.00%	-
NP	75,446	70,237	61,410	51,080	41,672	28,645	43,758	9.49%
YoY %	7.42%	14.37%	20.22%	22.58%	45.48%	-34.54%	-	-
Horiz. %	172.42%	160.51%	140.34%	116.73%	95.23%	65.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,092	64,357	58,002	48,261	39,270	27,346	41,494	9.38%
YoY %	10.47%	10.96%	20.18%	22.90%	43.60%	-34.10%	-	-
Horiz. %	171.33%	155.10%	139.78%	116.31%	94.64%	65.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-1,023.04%	22.36%	22.20%	22.88%	27.75%	17.41%	9.64%	-
YoY %	-4,675.31%	0.72%	-2.97%	-17.55%	59.39%	80.60%	-	-
Horiz. %	-10,612.45%	231.95%	230.29%	237.34%	287.86%	180.60%	100.00%	-
Total Cost	-67,246	111,358	104,397	90,096	75,385	63,598	63,036	-
YoY %	-160.39%	6.67%	15.87%	19.51%	18.53%	0.89%	-	-
Horiz. %	-106.68%	176.66%	165.61%	142.93%	119.59%	100.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	0	240,076	227,608	184,529	151,041	124,491	111,256	-
YoY %	0.00%	5.48%	23.35%	22.17%	21.33%	11.90%	-	-
Horiz. %	0.00%	215.79%	204.58%	165.86%	135.76%	111.90%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	2,180,773	44,224	20,303	20,149	16,782	6,224	8,241	153.27%
YoY %	4,831.20%	117.82%	0.76%	20.06%	169.63%	-24.48%	-	-
Horiz. %	26,462.48%	536.63%	246.37%	244.50%	203.64%	75.52%	100.00%	-
Div Payout %	3,067.54%	68.72%	35.00%	41.75%	42.74%	22.76%	19.86%	-
YoY %	4,363.82%	96.34%	-16.17%	-2.32%	87.79%	14.60%	-	-
Horiz. %	15,445.82%	346.02%	176.23%	210.22%	215.21%	114.60%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	0	240,076	227,608	184,529	151,041	124,491	111,256	-
YoY %	0.00%	5.48%	23.35%	22.17%	21.33%	11.90%	-	-
Horiz. %	0.00%	215.79%	204.58%	165.86%	135.76%	111.90%	100.00%	-
NOSH	605,209	631,780	320,574	318,154	314,668	311,229	309,046	11.84%
YoY %	-4.21%	97.08%	0.76%	1.11%	1.10%	0.71%	-	-
Horiz. %	195.83%	204.43%	103.73%	102.95%	101.82%	100.71%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	920.08%	38.68%	37.04%	36.18%	35.60%	31.05%	40.97%	-
YoY %	2,278.70%	4.43%	2.38%	1.63%	14.65%	-24.21%	-	-
Horiz. %	2,245.74%	94.41%	90.41%	88.31%	86.89%	75.79%	100.00%	-
ROE	0.00%	26.81%	25.48%	26.15%	26.00%	21.97%	37.30%	-
YoY %	0.00%	5.22%	-2.56%	0.58%	18.34%	-41.10%	-	-
Horiz. %	0.00%	71.88%	68.31%	70.11%	69.71%	58.90%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	1.35	28.74	51.72	44.37	37.20	29.64	34.56	-41.73%
YoY %	-95.30%	-44.43%	16.57%	19.27%	25.51%	-14.24%	-	-
Horiz. %	3.91%	83.16%	149.65%	128.39%	107.64%	85.76%	100.00%	-
EPS	58.71	10.19	18.09	15.17	12.48	8.79	13.43	27.85%
YoY %	476.15%	-43.67%	19.25%	21.55%	41.98%	-34.55%	-	-
Horiz. %	437.16%	75.87%	134.70%	112.96%	92.93%	65.45%	100.00%	-
DPS	360.33	7.00	6.33	6.33	5.33	2.00	2.67	126.39%
YoY %	5,047.57%	10.58%	0.00%	18.76%	166.50%	-25.09%	-	-
Horiz. %	13,495.51%	262.17%	237.08%	237.08%	199.63%	74.91%	100.00%	-
NAPS	0.00	0.38	0.71	0.58	0.48	0.40	0.36	-
YoY %	0.00%	-46.48%	22.41%	20.83%	20.00%	11.11%	-	-
Horiz. %	0.00%	105.56%	197.22%	161.11%	133.33%	111.11%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 320,221
RPS	5.86	129.71	118.43	100.84	83.61	65.89	76.28	-34.78%
YoY %	-95.48%	9.52%	17.44%	20.61%	26.89%	-13.62%	-	-
Horiz. %	7.68%	170.04%	155.26%	132.20%	109.61%	86.38%	100.00%	-
EPS	50.78	45.97	41.43	34.47	28.05	19.53	29.64	9.38%
YoY %	10.46%	10.96%	20.19%	22.89%	43.63%	-34.11%	-	-
Horiz. %	171.32%	155.09%	139.78%	116.30%	94.64%	65.89%	100.00%	-
DPS	1,557.70	31.59	14.50	14.39	11.99	4.45	5.89	153.24%
YoY %	4,830.99%	117.86%	0.76%	20.02%	169.44%	-24.45%	-	-
Horiz. %	26,446.52%	536.33%	246.18%	244.31%	203.57%	75.55%	100.00%	-
NAPS	0.00	1.7148	1.6258	1.3181	1.0789	0.8892	0.7947	-
YoY %	0.00%	5.47%	23.34%	22.17%	21.33%	11.89%	-	-
Horiz. %	0.00%	215.78%	204.58%	165.86%	135.76%	111.89%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	2.69	2.29	2.36	2.38	2.36	1.30	1.69	-
P/RPS	198.54	7.97	4.56	5.36	6.34	4.39	4.89	85.33%
YoY %	2,391.09%	74.78%	-14.93%	-15.46%	44.42%	-10.22%	-	-
Horiz. %	4,060.12%	162.99%	93.25%	109.61%	129.65%	89.78%	100.00%	-
P/EPS	22.90	22.48	13.04	15.69	18.91	14.80	12.59	10.47%
YoY %	1.87%	72.39%	-16.89%	-17.03%	27.77%	17.55%	-	-
Horiz. %	181.89%	178.55%	103.57%	124.62%	150.20%	117.55%	100.00%	-
EY	4.37	4.45	7.67	6.37	5.29	6.76	7.94	-9.46%
YoY %	-1.80%	-41.98%	20.41%	20.42%	-21.75%	-14.86%	-	-
Horiz. %	55.04%	56.05%	96.60%	80.23%	66.62%	85.14%	100.00%	-
DY	133.95	3.06	2.68	2.66	2.26	1.54	1.58	109.52%
YoY %	4,277.45%	14.18%	0.75%	17.70%	46.75%	-2.53%	-	-
Horiz. %	8,477.85%	193.67%	169.62%	168.35%	143.04%	97.47%	100.00%	-
P/NAPS	0.00	6.03	3.32	4.10	4.92	3.25	4.69	-
YoY %	0.00%	81.63%	-19.02%	-16.67%	51.38%	-30.70%	-	-
Horiz. %	0.00%	128.57%	70.79%	87.42%	104.90%	69.30%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	27/11/14	22/11/13	19/11/12	15/11/11	16/11/10	17/11/09	21/11/08	-
Price	2.89	2.14	2.29	2.50	2.90	1.40	1.34	-
P/RPS	213.30	7.45	4.43	5.63	7.80	4.72	3.88	94.93%
YoY %	2,763.09%	68.17%	-21.31%	-27.82%	65.25%	21.65%	-	-
Horiz. %	5,497.42%	192.01%	114.18%	145.10%	201.03%	121.65%	100.00%	-
P/EPS	24.60	21.01	12.66	16.48	23.24	15.93	9.98	16.21%
YoY %	17.09%	65.96%	-23.18%	-29.09%	45.89%	59.62%	-	-
Horiz. %	246.49%	210.52%	126.85%	165.13%	232.87%	159.62%	100.00%	-
EY	4.06	4.76	7.90	6.07	4.30	6.28	10.02	-13.97%
YoY %	-14.71%	-39.75%	30.15%	41.16%	-31.53%	-37.33%	-	-
Horiz. %	40.52%	47.50%	78.84%	60.58%	42.91%	62.67%	100.00%	-
DY	124.68	3.27	2.77	2.53	1.84	1.43	1.99	99.22%
YoY %	3,712.84%	18.05%	9.49%	37.50%	28.67%	-28.14%	-	-
Horiz. %	6,265.33%	164.32%	139.20%	127.14%	92.46%	71.86%	100.00%	-
P/NAPS	0.00	5.63	3.23	4.31	6.04	3.50	3.72	-
YoY %	0.00%	74.30%	-25.06%	-28.64%	72.57%	-5.91%	-	-
Horiz. %	0.00%	151.34%	86.83%	115.86%	162.37%	94.09%	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