[JTINTER] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
09-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -7.26%
YoY- -5.61%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 831,792 807,425 816,445 776,762 754,532 831,024 904,365 -5.42%
PBT 152,812 123,810 137,808 119,110 128,296 124,571 158,172 -2.27%
Tax -41,716 -37,008 -39,629 -34,040 -36,564 -31,907 -46,332 -6.76%
NP 111,096 86,802 98,178 85,070 91,732 92,664 111,840 -0.44%
-
NP to SH 111,096 86,802 98,178 85,070 91,732 92,664 111,840 -0.44%
-
Tax Rate 27.30% 29.89% 28.76% 28.58% 28.50% 25.61% 29.29% -
Total Cost 720,696 720,623 718,266 691,692 662,800 738,360 792,525 -6.14%
-
Net Worth 539,758 509,831 524,838 521,901 502,962 481,643 499,099 5.36%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 157,211 78,435 104,445 78,285 - 78,528 52,261 108.52%
Div Payout % 141.51% 90.36% 106.38% 92.02% - 84.75% 46.73% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 539,758 509,831 524,838 521,901 502,962 481,643 499,099 5.36%
NOSH 262,018 261,451 261,113 260,950 260,602 261,762 261,308 0.18%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 13.36% 10.75% 12.03% 10.95% 12.16% 11.15% 12.37% -
ROE 20.58% 17.03% 18.71% 16.30% 18.24% 19.24% 22.41% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 317.46 308.82 312.68 297.67 289.53 317.47 346.09 -5.59%
EPS 42.40 33.20 37.60 32.60 35.20 35.40 42.80 -0.62%
DPS 60.00 30.00 40.00 30.00 0.00 30.00 20.00 108.14%
NAPS 2.06 1.95 2.01 2.00 1.93 1.84 1.91 5.17%
Adjusted Per Share Value based on latest NOSH - 261,360
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 318.12 308.80 312.25 297.07 288.57 317.82 345.87 -5.42%
EPS 42.49 33.20 37.55 32.53 35.08 35.44 42.77 -0.43%
DPS 60.13 30.00 39.95 29.94 0.00 30.03 19.99 108.51%
NAPS 2.0643 1.9498 2.0072 1.996 1.9236 1.842 1.9088 5.36%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.24 4.08 4.04 4.10 4.10 4.06 4.14 -
P/RPS 1.34 1.32 1.29 1.38 1.42 1.28 1.20 7.64%
P/EPS 10.00 12.29 10.74 12.58 11.65 11.47 9.67 2.26%
EY 10.00 8.14 9.31 7.95 8.59 8.72 10.34 -2.20%
DY 14.15 7.35 9.90 7.32 0.00 7.39 4.83 104.87%
P/NAPS 2.06 2.09 2.01 2.05 2.12 2.21 2.17 -3.41%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 09/05/07 28/02/07 09/11/06 09/08/06 10/05/06 22/02/06 09/11/05 -
Price 4.32 4.16 4.06 4.04 4.12 4.12 4.10 -
P/RPS 1.36 1.35 1.30 1.36 1.42 1.30 1.18 9.93%
P/EPS 10.19 12.53 10.80 12.39 11.70 11.64 9.58 4.20%
EY 9.81 7.98 9.26 8.07 8.54 8.59 10.44 -4.06%
DY 13.89 7.21 9.85 7.43 0.00 7.28 4.88 100.97%
P/NAPS 2.10 2.13 2.02 2.02 2.13 2.24 2.15 -1.55%

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
Post a Comment