[CJCEN] 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	253,896	284,218	263,828	201,581	162,257	149,568	122,676	12.87%
YoY %	-10.67%	7.73%	30.88%	24.24%	8.48%	21.92%	-	-
Horiz. %	206.96%	231.68%	215.06%	164.32%	132.26%	121.92%	100.00%	-
PBT	23,017	39,094	35,590	16,744	25,103	17,873	6,317	24.02%
YoY %	-41.12%	9.85%	112.55%	-33.30%	40.45%	182.93%	-	-
Horiz. %	364.37%	618.87%	563.40%	265.06%	397.39%	282.93%	100.00%	-
Tax	-6,615	-7,148	-6,097	-3,642	-4,143	-1,821	-2,462	17.88%
YoY %	7.46%	-17.24%	-67.41%	12.09%	-127.51%	26.04%	-	-
Horiz. %	268.68%	290.33%	247.64%	147.93%	168.28%	73.96%	100.00%	-
NP	16,402	31,946	29,493	13,102	20,960	16,052	3,855	27.26%
YoY %	-48.66%	8.32%	125.10%	-37.49%	30.58%	316.39%	-	-
Horiz. %	425.47%	828.69%	765.06%	339.87%	543.71%	416.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,646	32,526	29,605	13,657	21,455	16,579	4,074	27.64%
YoY %	-45.75%	9.87%	116.78%	-36.35%	29.41%	306.95%	-	-
Horiz. %	433.14%	798.38%	726.68%	335.22%	526.63%	406.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.74%	18.28%	17.13%	21.75%	16.50%	10.19%	38.97%	-
YoY %	57.22%	6.71%	-21.24%	31.82%	61.92%	-73.85%	-	-
Horiz. %	73.75%	46.91%	43.96%	55.81%	42.34%	26.15%	100.00%	-
Total Cost	237,494	252,272	234,335	188,479	141,297	133,516	118,821	12.22%
YoY %	-5.86%	7.65%	24.33%	33.39%	5.83%	12.37%	-	-
Horiz. %	199.88%	212.31%	197.22%	158.62%	118.92%	112.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	212,863	192,521	168,907	138,604	139,762	102,156	88,814	15.66%
YoY %	10.57%	13.98%	21.86%	-0.83%	36.81%	15.02%	-	-
Horiz. %	239.67%	216.77%	190.18%	156.06%	157.36%	115.02%	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	9,107	7,105	7,183	3,009	2,543	3,818	-	-
YoY %	28.18%	-1.09%	138.72%	18.32%	-33.39%	0.00%	-	-
Horiz. %	238.53%	186.09%	188.14%	78.81%	66.61%	100.00%	-	-
Div Payout %	51.61%	21.84%	24.27%	22.04%	11.86%	23.03%	-	-
YoY %	136.31%	-10.01%	10.12%	85.83%	-48.50%	0.00%	-	-
Horiz. %	224.10%	94.83%	105.38%	95.70%	51.50%	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	212,863	192,521	168,907	138,604	139,762	102,156	88,814	15.66%
YoY %	10.57%	13.98%	21.86%	-0.83%	36.81%	15.02%	-	-
Horiz. %	239.67%	216.77%	190.18%	156.06%	157.36%	115.02%	100.00%	-
NOSH	87,960	79,884	78,928	75,328	75,547	50,823	51,338	9.38%
YoY %	10.11%	1.21%	4.78%	-0.29%	48.65%	-1.00%	-	-
Horiz. %	171.34%	155.60%	153.74%	146.73%	147.16%	99.00%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	6.46%	11.24%	11.18%	6.50%	12.92%	10.73%	3.14%	-
YoY %	-42.53%	0.54%	72.00%	-49.69%	20.41%	241.72%	-	-
Horiz. %	205.73%	357.96%	356.05%	207.01%	411.46%	341.72%	100.00%	-
ROE	8.29%	16.89%	17.53%	9.85%	15.35%	16.23%	4.59%	-
YoY %	-50.92%	-3.65%	77.97%	-35.83%	-5.42%	253.59%	-	-
Horiz. %	180.61%	367.97%	381.92%	214.60%	334.42%	353.59%	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	288.65	355.79	334.26	267.60	214.77	294.29	238.96	3.19%
YoY %	-18.87%	6.44%	24.91%	24.60%	-27.02%	23.15%	-	-
Horiz. %	120.79%	148.89%	139.88%	111.99%	89.88%	123.15%	100.00%	-
EPS	20.06	40.72	37.51	18.13	28.40	32.62	7.94	16.68%
YoY %	-50.74%	8.56%	106.89%	-36.16%	-12.94%	310.83%	-	-
Horiz. %	252.64%	512.85%	472.42%	228.34%	357.68%	410.83%	100.00%	-
DPS	10.35	9.00	9.10	4.00	3.37	7.50	0.00	-
YoY %	15.00%	-1.10%	127.50%	18.69%	-55.07%	0.00%	-	-
Horiz. %	138.00%	120.00%	121.33%	53.33%	44.93%	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	42.73	47.83	44.40	33.92	27.31	25.17	20.64	12.88%
YoY %	-10.66%	7.73%	30.90%	24.20%	8.50%	21.95%	-	-
Horiz. %	207.03%	231.73%	215.12%	164.34%	132.32%	121.95%	100.00%	-
EPS	2.97	5.47	4.98	2.30	3.61	2.79	0.69	27.51%
YoY %	-45.70%	9.84%	116.52%	-36.29%	29.39%	304.35%	-	-
Horiz. %	430.43%	792.75%	721.74%	333.33%	523.19%	404.35%	100.00%	-
DPS	1.53	1.20	1.21	0.51	0.43	0.64	0.00	-
YoY %	27.50%	-0.83%	137.25%	18.60%	-32.81%	0.00%	-	-
Horiz. %	239.06%	187.50%	189.06%	79.69%	67.19%	100.00%	-	-
NAPS	0.3582	0.324	0.2842	0.2333	0.2352	0.1719	0.1495	15.66%
YoY %	10.56%	14.00%	21.82%	-0.81%	36.82%	14.98%	-	-
Horiz. %	239.60%	216.72%	190.10%	156.05%	157.32%	114.98%	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	0.62	0.45	0.48	0.56	0.51	0.82	0.26	15.57%
YoY %	37.78%	-6.25%	-14.29%	9.80%	-37.80%	215.38%	-	-
Horiz. %	238.46%	173.08%	184.62%	215.38%	196.15%	315.38%	100.00%	-
P/EPS	8.92	3.93	4.32	8.33	3.84	7.36	7.81	2.23%
YoY %	126.97%	-9.03%	-48.14%	116.93%	-47.83%	-5.76%	-	-
Horiz. %	114.21%	50.32%	55.31%	106.66%	49.17%	94.24%	100.00%	-
EY	11.21	25.45	23.15	12.01	26.05	13.59	12.80	-2.18%
YoY %	-55.95%	9.94%	92.76%	-53.90%	91.69%	6.17%	-	-
Horiz. %	87.58%	198.83%	180.86%	93.83%	203.52%	106.17%	100.00%	-
DY	5.78	5.63	5.62	2.65	3.09	3.13	0.00	-
YoY %	2.66%	0.18%	112.08%	-14.24%	-1.28%	0.00%	-	-
Horiz. %	184.66%	179.87%	179.55%	84.66%	98.72%	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	0.66	0.46	0.52	0.73	0.35	0.77	0.33	12.23%
YoY %	43.48%	-11.54%	-28.77%	108.57%	-54.55%	133.33%	-	-
Horiz. %	200.00%	139.39%	157.58%	221.21%	106.06%	233.33%	100.00%	-
P/EPS	9.47	4.05	4.67	10.81	2.64	6.93	10.08	-1.03%
YoY %	133.83%	-13.28%	-56.80%	309.47%	-61.90%	-31.25%	-	-
Horiz. %	93.95%	40.18%	46.33%	107.24%	26.19%	68.75%	100.00%	-
EY	10.56	24.68	21.43	9.25	37.87	14.43	9.92	1.04%
YoY %	-57.21%	15.17%	131.68%	-75.57%	162.44%	45.46%	-	-
Horiz. %	106.45%	248.79%	216.03%	93.25%	381.75%	145.46%	100.00%	-
DY	5.45	5.45	5.20	2.04	4.49	3.32	0.00	-
YoY %	0.00%	4.81%	154.90%	-54.57%	35.24%	0.00%	-	-
Horiz. %	164.16%	164.16%	156.63%	61.45%	135.24%	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