[CJCEN] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	256,998	293,973	275,608	205,104	154,853	155,873	122,501	13.13%
YoY %	-12.58%	6.66%	34.37%	32.45%	-0.65%	27.24%	-	-
Horiz. %	209.79%	239.98%	224.98%	167.43%	126.41%	127.24%	100.00%	-
PBT	22,529	40,156	35,992	22,589	23,050	21,124	6,734	22.27%
YoY %	-43.90%	11.57%	59.33%	-2.00%	9.12%	213.69%	-	-
Horiz. %	334.56%	596.32%	534.48%	335.45%	342.29%	313.69%	100.00%	-
Tax	-8,333	-8,596	-6,478	-3,501	-3,089	-1,970	-2,525	21.99%
YoY %	3.06%	-32.70%	-85.03%	-13.34%	-56.80%	21.98%	-	-
Horiz. %	330.02%	340.44%	256.55%	138.65%	122.34%	78.02%	100.00%	-
NP	14,196	31,560	29,513	19,088	19,961	19,153	4,209	22.43%
YoY %	-55.02%	6.94%	54.62%	-4.37%	4.22%	355.05%	-	-
Horiz. %	337.28%	749.82%	701.19%	453.50%	474.25%	455.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,605	32,158	29,617	19,058	20,540	19,706	4,440	23.28%
YoY %	-51.47%	8.58%	55.40%	-7.22%	4.23%	343.83%	-	-
Horiz. %	351.46%	724.28%	667.05%	429.23%	462.61%	443.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.99%	21.41%	18.00%	15.50%	13.40%	9.33%	37.50%	-
YoY %	72.77%	18.94%	16.13%	15.67%	43.62%	-75.12%	-	-
Horiz. %	98.64%	57.09%	48.00%	41.33%	35.73%	24.88%	100.00%	-
Total Cost	242,802	262,413	246,094	186,016	134,892	136,720	118,292	12.72%
YoY %	-7.47%	6.63%	32.30%	37.90%	-1.34%	15.58%	-	-
Horiz. %	205.26%	221.83%	208.04%	157.25%	114.03%	115.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	206,290	190,955	169,468	137,194	126,438	102,130	88,765	15.07%
YoY %	8.03%	12.68%	23.52%	8.51%	23.80%	15.06%	-	-
Horiz. %	232.40%	215.12%	190.92%	154.56%	142.44%	115.06%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	4,546	5,282	5,279	1,988	7,290	3,387	-	-
YoY %	-13.93%	0.06%	165.54%	-72.73%	115.23%	0.00%	-	-
Horiz. %	134.22%	155.95%	155.86%	58.70%	215.23%	100.00%	-	-
Div Payout %	29.13%	16.43%	17.83%	10.43%	35.49%	17.19%	-	-
YoY %	77.30%	-7.85%	70.95%	-70.61%	106.46%	0.00%	-	-
Horiz. %	169.46%	95.58%	103.72%	60.67%	206.46%	100.00%	-	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	206,290	190,955	169,468	137,194	126,438	102,130	88,765	15.07%
YoY %	8.03%	12.68%	23.52%	8.51%	23.80%	15.06%	-	-
Horiz. %	232.40%	215.12%	190.92%	154.56%	142.44%	115.06%	100.00%	-
NOSH	85,243	79,234	79,190	74,562	68,345	50,811	51,309	8.82%
YoY %	7.58%	0.06%	6.21%	9.10%	34.51%	-0.97%	-	-
Horiz. %	166.14%	154.43%	154.34%	145.32%	133.20%	99.03%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	5.52%	10.74%	10.71%	9.31%	12.89%	12.29%	3.44%	-
YoY %	-48.60%	0.28%	15.04%	-27.77%	4.88%	257.27%	-	-
Horiz. %	160.47%	312.21%	311.34%	270.64%	374.71%	357.27%	100.00%	-
ROE	7.56%	16.84%	17.48%	13.89%	16.25%	19.30%	5.00%	-
YoY %	-55.11%	-3.66%	25.85%	-14.52%	-15.80%	286.00%	-	-
Horiz. %	151.20%	336.80%	349.60%	277.80%	325.00%	386.00%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	301.49	371.02	348.03	275.08	226.58	306.77	238.75	3.96%
YoY %	-18.74%	6.61%	26.52%	21.41%	-26.14%	28.49%	-	-
Horiz. %	126.28%	155.40%	145.77%	115.22%	94.90%	128.49%	100.00%	-
EPS	18.31	40.59	37.40	25.56	30.05	38.79	8.65	13.29%
YoY %	-54.89%	8.53%	46.32%	-14.94%	-22.53%	348.44%	-	-
Horiz. %	211.68%	469.25%	432.37%	295.49%	347.40%	448.44%	100.00%	-
DPS	5.33	6.67	6.67	2.67	10.67	6.67	0.00	-
YoY %	-20.09%	0.00%	149.81%	-74.98%	59.97%	0.00%	-	-
Horiz. %	79.91%	100.00%	100.00%	40.03%	159.97%	100.00%	-	-
NAPS	2.42	2.41	2.14	1.84	1.85	2.01	1.73	5.74%
YoY %	0.41%	12.62%	16.30%	-0.54%	-7.96%	16.18%	-	-
Horiz. %	139.88%	139.31%	123.70%	106.36%	106.94%	116.18%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 75,328
RPS	43.25	49.47	46.38	34.52	26.06	26.23	20.62	13.12%
YoY %	-12.57%	6.66%	34.36%	32.46%	-0.65%	27.21%	-	-
Horiz. %	209.75%	239.91%	224.93%	167.41%	126.38%	127.21%	100.00%	-
EPS	2.63	5.41	4.98	3.21	3.46	3.32	0.75	23.23%
YoY %	-51.39%	8.63%	55.14%	-7.23%	4.22%	342.67%	-	-
Horiz. %	350.67%	721.33%	664.00%	428.00%	461.33%	442.67%	100.00%	-
DPS	0.77	0.89	0.89	0.33	1.23	0.57	0.00	-
YoY %	-13.48%	0.00%	169.70%	-73.17%	115.79%	0.00%	-	-
Horiz. %	135.09%	156.14%	156.14%	57.89%	215.79%	100.00%	-	-
NAPS	0.3472	0.3213	0.2852	0.2309	0.2128	0.1719	0.1494	15.07%
YoY %	8.06%	12.66%	23.52%	8.51%	23.79%	15.06%	-	-
Horiz. %	232.40%	215.06%	190.90%	154.55%	142.44%	115.06%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	1.79	1.60	1.62	1.51	1.09	2.40	0.62	-
P/RPS	0.59	0.43	0.47	0.55	0.48	0.78	0.26	14.61%
YoY %	37.21%	-8.51%	-14.55%	14.58%	-38.46%	200.00%	-	-
Horiz. %	226.92%	165.38%	180.77%	211.54%	184.62%	300.00%	100.00%	-
P/EPS	9.78	3.94	4.33	5.91	3.63	6.19	7.16	5.32%
YoY %	148.22%	-9.01%	-26.73%	62.81%	-41.36%	-13.55%	-	-
Horiz. %	136.59%	55.03%	60.47%	82.54%	50.70%	86.45%	100.00%	-
EY	10.23	25.37	23.09	16.93	27.57	16.16	13.96	-5.04%
YoY %	-59.68%	9.87%	36.39%	-38.59%	70.61%	15.76%	-	-
Horiz. %	73.28%	181.73%	165.40%	121.28%	197.49%	115.76%	100.00%	-
DY	2.98	4.17	4.12	1.77	9.79	2.78	0.00	-
YoY %	-28.54%	1.21%	132.77%	-81.92%	252.16%	0.00%	-	-
Horiz. %	107.19%	150.00%	148.20%	63.67%	352.16%	100.00%	-	-
P/NAPS	0.74	0.66	0.76	0.82	0.59	1.19	0.36	12.74%
YoY %	12.12%	-13.16%	-7.32%	38.98%	-50.42%	230.56%	-	-
Horiz. %	205.56%	183.33%	211.11%	227.78%	163.89%	330.56%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	08/11/12	10/11/11	11/11/10	19/11/09	27/11/08	29/11/07	28/11/06	-
Price	1.90	1.65	1.75	1.96	0.75	2.26	0.80	-
P/RPS	0.63	0.44	0.50	0.71	0.33	0.74	0.34	10.81%
YoY %	43.18%	-12.00%	-29.58%	115.15%	-55.41%	117.65%	-	-
Horiz. %	185.29%	129.41%	147.06%	208.82%	97.06%	217.65%	100.00%	-
P/EPS	10.38	4.07	4.68	7.67	2.50	5.83	9.24	1.95%
YoY %	155.04%	-13.03%	-38.98%	206.80%	-57.12%	-36.90%	-	-
Horiz. %	112.34%	44.05%	50.65%	83.01%	27.06%	63.10%	100.00%	-
EY	9.64	24.60	21.37	13.04	40.07	17.16	10.82	-1.90%
YoY %	-60.81%	15.11%	63.88%	-67.46%	133.51%	58.60%	-	-
Horiz. %	89.09%	227.36%	197.50%	120.52%	370.33%	158.60%	100.00%	-
DY	2.81	4.04	3.81	1.36	14.22	2.95	0.00	-
YoY %	-30.45%	6.04%	180.15%	-90.44%	382.03%	0.00%	-	-
Horiz. %	95.25%	136.95%	129.15%	46.10%	482.03%	100.00%	-	-
P/NAPS	0.79	0.68	0.82	1.07	0.41	1.12	0.46	9.42%
YoY %	16.18%	-17.07%	-23.36%	160.98%	-63.39%	143.48%	-	-
Horiz. %	171.74%	147.83%	178.26%	232.61%	89.13%	243.48%	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