[CJCEN] YoY TTM Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	245,916	253,896	284,218	263,828	201,581	162,257	149,568	8.63%
YoY %	-3.14%	-10.67%	7.73%	30.88%	24.24%	8.48%	-	-
Horiz. %	164.42%	169.75%	190.03%	176.39%	134.78%	108.48%	100.00%	-
PBT	25,235	23,017	39,094	35,590	16,744	25,103	17,873	5.91%
YoY %	9.64%	-41.12%	9.85%	112.55%	-33.30%	40.45%	-	-
Horiz. %	141.19%	128.78%	218.73%	199.13%	93.68%	140.45%	100.00%	-
Tax	-7,758	-6,615	-7,148	-6,097	-3,642	-4,143	-1,821	27.29%
YoY %	-17.28%	7.46%	-17.24%	-67.41%	12.09%	-127.51%	-	-
Horiz. %	426.03%	363.26%	392.53%	334.82%	200.00%	227.51%	100.00%	-
NP	17,477	16,402	31,946	29,493	13,102	20,960	16,052	1.42%
YoY %	6.55%	-48.66%	8.32%	125.10%	-37.49%	30.58%	-	-
Horiz. %	108.88%	102.18%	199.02%	183.73%	81.62%	130.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,587	17,646	32,526	29,605	13,657	21,455	16,579	1.92%
YoY %	5.33%	-45.75%	9.87%	116.78%	-36.35%	29.41%	-	-
Horiz. %	112.11%	106.44%	196.19%	178.57%	82.38%	129.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.74%	28.74%	18.28%	17.13%	21.75%	16.50%	10.19%	-
YoY %	6.96%	57.22%	6.71%	-21.24%	31.82%	61.92%	-	-
Horiz. %	301.67%	282.04%	179.39%	168.11%	213.44%	161.92%	100.00%	-
Total Cost	228,439	237,494	252,272	234,335	188,479	141,297	133,516	9.35%
YoY %	-3.81%	-5.86%	7.65%	24.33%	33.39%	5.83%	-	-
Horiz. %	171.09%	177.88%	188.95%	175.51%	141.17%	105.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	252,044	212,863	192,521	168,907	138,604	139,762	102,156	16.22%
YoY %	18.41%	10.57%	13.98%	21.86%	-0.83%	36.81%	-	-
Horiz. %	246.72%	208.37%	188.46%	165.34%	135.68%	136.81%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	11,770	9,107	7,105	7,183	3,009	2,543	3,818	20.61%
YoY %	29.24%	28.18%	-1.09%	138.72%	18.32%	-33.39%	-	-
Horiz. %	308.28%	238.53%	186.09%	188.14%	78.81%	66.61%	100.00%	-
Div Payout %	63.33%	51.61%	21.84%	24.27%	22.04%	11.86%	23.03%	-
YoY %	22.71%	136.31%	-10.01%	10.12%	85.83%	-48.50%	-	-
Horiz. %	274.99%	224.10%	94.83%	105.38%	95.70%	51.50%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	252,044	212,863	192,521	168,907	138,604	139,762	102,156	16.22%
YoY %	18.41%	10.57%	13.98%	21.86%	-0.83%	36.81%	-	-
Horiz. %	246.72%	208.37%	188.46%	165.34%	135.68%	136.81%	100.00%	-
NOSH	116,687	87,960	79,884	78,928	75,328	75,547	50,823	14.84%
YoY %	32.66%	10.11%	1.21%	4.78%	-0.29%	48.65%	-	-
Horiz. %	229.59%	173.07%	157.18%	155.30%	148.22%	148.65%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	7.11%	6.46%	11.24%	11.18%	6.50%	12.92%	10.73%	-
YoY %	10.06%	-42.53%	0.54%	72.00%	-49.69%	20.41%	-	-
Horiz. %	66.26%	60.21%	104.75%	104.19%	60.58%	120.41%	100.00%	-
ROE	7.37%	8.29%	16.89%	17.53%	9.85%	15.35%	16.23%	-
YoY %	-11.10%	-50.92%	-3.65%	77.97%	-35.83%	-5.42%	-	-
Horiz. %	45.41%	51.08%	104.07%	108.01%	60.69%	94.58%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	210.75	288.65	355.79	334.26	267.60	214.77	294.29	-5.40%
YoY %	-26.99%	-18.87%	6.44%	24.91%	24.60%	-27.02%	-	-
Horiz. %	71.61%	98.08%	120.90%	113.58%	90.93%	72.98%	100.00%	-
EPS	15.93	20.06	40.72	37.51	18.13	28.40	32.62	-11.24%
YoY %	-20.59%	-50.74%	8.56%	106.89%	-36.16%	-12.94%	-	-
Horiz. %	48.84%	61.50%	124.83%	114.99%	55.58%	87.06%	100.00%	-
DPS	10.09	10.35	9.00	9.10	4.00	3.37	7.50	5.06%
YoY %	-2.51%	15.00%	-1.10%	127.50%	18.69%	-55.07%	-	-
Horiz. %	134.53%	138.00%	120.00%	121.33%	53.33%	44.93%	100.00%	-
NAPS	2.16	2.42	2.41	2.14	1.84	1.85	2.01	1.20%
YoY %	-10.74%	0.41%	12.62%	16.30%	-0.54%	-7.96%	-	-
Horiz. %	107.46%	120.40%	119.90%	106.47%	91.54%	92.04%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 78,928
RPS	41.38	42.73	47.83	44.40	33.92	27.31	25.17	8.63%
YoY %	-3.16%	-10.66%	7.73%	30.90%	24.20%	8.50%	-	-
Horiz. %	164.40%	169.77%	190.03%	176.40%	134.76%	108.50%	100.00%	-
EPS	3.13	2.97	5.47	4.98	2.30	3.61	2.79	1.93%
YoY %	5.39%	-45.70%	9.84%	116.52%	-36.29%	29.39%	-	-
Horiz. %	112.19%	106.45%	196.06%	178.49%	82.44%	129.39%	100.00%	-
DPS	1.98	1.53	1.20	1.21	0.51	0.43	0.64	20.69%
YoY %	29.41%	27.50%	-0.83%	137.25%	18.60%	-32.81%	-	-
Horiz. %	309.38%	239.06%	187.50%	189.06%	79.69%	67.19%	100.00%	-
NAPS	0.4242	0.3582	0.324	0.2842	0.2333	0.2352	0.1719	16.23%
YoY %	18.43%	10.56%	14.00%	21.82%	-0.81%	36.82%	-	-
Horiz. %	246.77%	208.38%	188.48%	165.33%	135.72%	136.82%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	1.74	1.79	1.60	1.62	1.51	1.09	2.40	-
P/RPS	0.83	0.62	0.45	0.48	0.56	0.51	0.82	0.20%
YoY %	33.87%	37.78%	-6.25%	-14.29%	9.80%	-37.80%	-	-
Horiz. %	101.22%	75.61%	54.88%	58.54%	68.29%	62.20%	100.00%	-
P/EPS	10.92	8.92	3.93	4.32	8.33	3.84	7.36	6.79%
YoY %	22.42%	126.97%	-9.03%	-48.14%	116.93%	-47.83%	-	-
Horiz. %	148.37%	121.20%	53.40%	58.70%	113.18%	52.17%	100.00%	-
EY	9.15	11.21	25.45	23.15	12.01	26.05	13.59	-6.37%
YoY %	-18.38%	-55.95%	9.94%	92.76%	-53.90%	91.69%	-	-
Horiz. %	67.33%	82.49%	187.27%	170.35%	88.37%	191.69%	100.00%	-
DY	5.80	5.78	5.63	5.62	2.65	3.09	3.13	10.81%
YoY %	0.35%	2.66%	0.18%	112.08%	-14.24%	-1.28%	-	-
Horiz. %	185.30%	184.66%	179.87%	179.55%	84.66%	98.72%	100.00%	-
P/NAPS	0.81	0.74	0.66	0.76	0.82	0.59	1.19	-6.20%
YoY %	9.46%	12.12%	-13.16%	-7.32%	38.98%	-50.42%	-	-
Horiz. %	68.07%	62.18%	55.46%	63.87%	68.91%	49.58%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	14/11/13	08/11/12	10/11/11	11/11/10	19/11/09	27/11/08	29/11/07	-
Price	2.02	1.90	1.65	1.75	1.96	0.75	2.26	-
P/RPS	0.96	0.66	0.46	0.52	0.73	0.35	0.77	3.74%
YoY %	45.45%	43.48%	-11.54%	-28.77%	108.57%	-54.55%	-	-
Horiz. %	124.68%	85.71%	59.74%	67.53%	94.81%	45.45%	100.00%	-
P/EPS	12.68	9.47	4.05	4.67	10.81	2.64	6.93	10.58%
YoY %	33.90%	133.83%	-13.28%	-56.80%	309.47%	-61.90%	-	-
Horiz. %	182.97%	136.65%	58.44%	67.39%	155.99%	38.10%	100.00%	-
EY	7.89	10.56	24.68	21.43	9.25	37.87	14.43	-9.56%
YoY %	-25.28%	-57.21%	15.17%	131.68%	-75.57%	162.44%	-	-
Horiz. %	54.68%	73.18%	171.03%	148.51%	64.10%	262.44%	100.00%	-
DY	4.99	5.45	5.45	5.20	2.04	4.49	3.32	7.02%
YoY %	-8.44%	0.00%	4.81%	154.90%	-54.57%	35.24%	-	-
Horiz. %	150.30%	164.16%	164.16%	156.63%	61.45%	135.24%	100.00%	-
P/NAPS	0.94	0.79	0.68	0.82	1.07	0.41	1.12	-2.87%
YoY %	18.99%	16.18%	-17.07%	-23.36%	160.98%	-63.39%	-	-
Horiz. %	83.93%	70.54%	60.71%	73.21%	95.54%	36.61%	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