[JSB] YoY TTM 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
TTM Result
Revenue	652,719	619,615	682,745	682,036	750,094	552,310	382,001	9.33%
YoY %	5.34%	-9.25%	0.10%	-9.07%	35.81%	44.58%	-	-
Horiz. %	170.87%	162.20%	178.73%	178.54%	196.36%	144.58%	100.00%	-
PBT	8,896	6,578	18,308	12,960	18,572	7,611	-8,327	-
YoY %	35.24%	-64.07%	41.27%	-30.22%	144.02%	191.40%	-	-
Horiz. %	-106.83%	-79.00%	-219.86%	-155.64%	-223.03%	-91.40%	100.00%	-
Tax	-2,132	-2,452	-5,538	-4,886	-5,159	-3,074	-500	27.31%
YoY %	13.05%	55.72%	-13.34%	5.29%	-67.83%	-514.80%	-	-
Horiz. %	426.40%	490.40%	1,107.60%	977.20%	1,031.80%	614.80%	100.00%	-
NP	6,764	4,126	12,770	8,074	13,413	4,537	-8,827	-
YoY %	63.94%	-67.69%	58.16%	-39.80%	195.64%	151.40%	-	-
Horiz. %	-76.63%	-46.74%	-144.67%	-91.47%	-151.95%	-51.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,853	4,081	11,747	8,023	12,036	4,005	-9,338	-
YoY %	43.42%	-65.26%	46.42%	-33.34%	200.52%	142.89%	-	-
Horiz. %	-62.68%	-43.70%	-125.80%	-85.92%	-128.89%	-42.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.97%	37.28%	30.25%	37.70%	27.78%	40.39%	-	-
YoY %	-35.70%	23.24%	-19.76%	35.71%	-31.22%	0.00%	-	-
Horiz. %	59.35%	92.30%	74.89%	93.34%	68.78%	100.00%	-	-
Total Cost	645,955	615,489	669,975	673,962	736,681	547,773	390,828	8.72%
YoY %	4.95%	-8.13%	-0.59%	-8.51%	34.49%	40.16%	-	-
Horiz. %	165.28%	157.48%	171.42%	172.44%	188.49%	140.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	149,286	142,352	140,062	131,283	124,704	115,133	115,085	4.42%
YoY %	4.87%	1.63%	6.69%	5.28%	8.31%	0.04%	-	-
Horiz. %	129.72%	123.69%	121.70%	114.07%	108.36%	100.04%	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	2,173	2,172	3,623	2,172	1,802	-	-	-
YoY %	0.05%	-40.05%	66.80%	20.53%	0.00%	-	-	-
Horiz. %	120.59%	120.53%	201.05%	120.53%	100.00%	-	-	-
Div Payout %	37.13%	53.24%	30.85%	27.08%	14.98%	-	-	-
YoY %	-30.26%	72.58%	13.92%	80.77%	0.00%	-	-	-
Horiz. %	247.86%	355.41%	205.94%	180.77%	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	149,286	142,352	140,062	131,283	124,704	115,133	115,085	4.42%
YoY %	4.87%	1.63%	6.69%	5.28%	8.31%	0.04%	-	-
Horiz. %	129.72%	123.69%	121.70%	114.07%	108.36%	100.04%	100.00%	-
NOSH	72,469	72,260	72,571	72,532	72,502	73,333	75,714	-0.72%
YoY %	0.29%	-0.43%	0.05%	0.04%	-1.13%	-3.14%	-	-
Horiz. %	95.71%	95.44%	95.85%	95.80%	95.76%	96.86%	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	1.04%	0.67%	1.87%	1.18%	1.79%	0.82%	-2.31%	-
YoY %	55.22%	-64.17%	58.47%	-34.08%	118.29%	135.50%	-	-
Horiz. %	-45.02%	-29.00%	-80.95%	-51.08%	-77.49%	-35.50%	100.00%	-
ROE	3.92%	2.87%	8.39%	6.11%	9.65%	3.48%	-8.11%	-
YoY %	36.59%	-65.79%	37.32%	-36.68%	177.30%	142.91%	-	-
Horiz. %	-48.34%	-35.39%	-103.45%	-75.34%	-118.99%	-42.91%	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	900.69	857.48	940.79	940.32	1,034.58	753.15	504.53	10.13%
YoY %	5.04%	-8.86%	0.05%	-9.11%	37.37%	49.28%	-	-
Horiz. %	178.52%	169.96%	186.47%	186.38%	205.06%	149.28%	100.00%	-
EPS	8.08	5.65	16.19	11.06	16.60	5.46	-12.33	-
YoY %	43.01%	-65.10%	46.38%	-33.37%	204.03%	144.28%	-	-
Horiz. %	-65.53%	-45.82%	-131.31%	-89.70%	-134.63%	-44.28%	100.00%	-
DPS	3.00	3.00	4.99	3.00	2.50	0.00	0.00	-
YoY %	0.00%	-39.88%	66.33%	20.00%	0.00%	0.00%	-	-
Horiz. %	120.00%	120.00%	199.60%	120.00%	100.00%	-	-	-
NAPS	2.06	1.97	1.93	1.81	1.72	1.57	1.52	5.19%
YoY %	4.57%	2.07%	6.63%	5.23%	9.55%	3.29%	-	-
Horiz. %	135.53%	129.61%	126.97%	119.08%	113.16%	103.29%	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 - 72,532
RPS	146.70	139.26	153.44	153.28	168.58	124.13	85.85	9.33%
YoY %	5.34%	-9.24%	0.10%	-9.08%	35.81%	44.59%	-	-
Horiz. %	170.88%	162.21%	178.73%	178.54%	196.37%	144.59%	100.00%	-
EPS	1.32	0.92	2.64	1.80	2.71	0.90	-2.10	-
YoY %	43.48%	-65.15%	46.67%	-33.58%	201.11%	142.86%	-	-
Horiz. %	-62.86%	-43.81%	-125.71%	-85.71%	-129.05%	-42.86%	100.00%	-
DPS	0.49	0.49	0.81	0.49	0.41	0.00	0.00	-
YoY %	0.00%	-39.51%	65.31%	19.51%	0.00%	0.00%	-	-
Horiz. %	119.51%	119.51%	197.56%	119.51%	100.00%	-	-	-
NAPS	0.3355	0.3199	0.3148	0.2951	0.2803	0.2588	0.2586	4.43%
YoY %	4.88%	1.62%	6.68%	5.28%	8.31%	0.08%	-	-
Horiz. %	129.74%	123.70%	121.73%	114.11%	108.39%	100.08%	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	0.67	0.68	0.71	0.74	1.00	1.07	0.60	-
P/RPS	0.07	0.08	0.08	0.08	0.10	0.14	0.12	-8.58%
YoY %	-12.50%	0.00%	0.00%	-20.00%	-28.57%	16.67%	-	-
Horiz. %	58.33%	66.67%	66.67%	66.67%	83.33%	116.67%	100.00%	-
P/EPS	8.30	12.04	4.39	6.69	6.02	19.59	-4.86	-
YoY %	-31.06%	174.26%	-34.38%	11.13%	-69.27%	503.09%	-	-
Horiz. %	-170.78%	-247.74%	-90.33%	-137.65%	-123.87%	-403.09%	100.00%	-
EY	12.05	8.31	22.80	14.95	16.60	5.10	-20.56	-
YoY %	45.01%	-63.55%	52.51%	-9.94%	225.49%	124.81%	-	-
Horiz. %	-58.61%	-40.42%	-110.89%	-72.71%	-80.74%	-24.81%	100.00%	-
DY	4.48	4.41	7.03	4.05	2.50	0.00	0.00	-
YoY %	1.59%	-37.27%	73.58%	62.00%	0.00%	0.00%	-	-
Horiz. %	179.20%	176.40%	281.20%	162.00%	100.00%	-	-	-
P/NAPS	0.33	0.35	0.37	0.41	0.58	0.68	0.39	-2.74%
YoY %	-5.71%	-5.41%	-9.76%	-29.31%	-14.71%	74.36%	-	-
Horiz. %	84.62%	89.74%	94.87%	105.13%	148.72%	174.36%	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	22/11/12	23/11/11	30/11/10	06/11/09	26/11/08	27/11/07	24/11/06	-
Price	0.64	0.75	0.76	0.69	0.70	1.08	0.58	-
P/RPS	0.07	0.09	0.08	0.07	0.07	0.14	0.11	-7.24%
YoY %	-22.22%	12.50%	14.29%	0.00%	-50.00%	27.27%	-	-
Horiz. %	63.64%	81.82%	72.73%	63.64%	63.64%	127.27%	100.00%	-
P/EPS	7.92	13.28	4.70	6.24	4.22	19.78	-4.70	-
YoY %	-40.36%	182.55%	-24.68%	47.87%	-78.67%	520.85%	-	-
Horiz. %	-168.51%	-282.55%	-100.00%	-132.77%	-89.79%	-420.85%	100.00%	-
EY	12.62	7.53	21.30	16.03	23.72	5.06	-21.26	-
YoY %	67.60%	-64.65%	32.88%	-32.42%	368.77%	123.80%	-	-
Horiz. %	-59.36%	-35.42%	-100.19%	-75.40%	-111.57%	-23.80%	100.00%	-
DY	4.69	4.00	6.57	4.35	3.57	0.00	0.00	-
YoY %	17.25%	-39.12%	51.03%	21.85%	0.00%	0.00%	-	-
Horiz. %	131.37%	112.04%	184.03%	121.85%	100.00%	-	-	-
P/NAPS	0.31	0.38	0.39	0.38	0.41	0.69	0.38	-3.33%
YoY %	-18.42%	-2.56%	2.63%	-7.32%	-40.58%	81.58%	-	-
Horiz. %	81.58%	100.00%	102.63%	100.00%	107.89%	181.58%	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