[JTINTER] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
06-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -2.98%
YoY- 21.58%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,166,016 1,038,511 1,047,073 1,028,046 1,005,288 862,061 863,333 22.16%
PBT 179,552 134,054 162,504 163,486 168,496 114,106 140,506 17.74%
Tax -47,580 -35,894 -44,116 -44,142 -45,492 -33,050 -36,232 19.89%
NP 131,972 98,160 118,388 119,344 123,004 81,056 104,274 16.98%
-
NP to SH 131,972 98,160 118,388 119,344 123,004 81,056 104,274 16.98%
-
Tax Rate 26.50% 26.78% 27.15% 27.00% 27.00% 28.96% 25.79% -
Total Cost 1,034,044 940,351 928,685 908,702 882,284 781,005 759,058 22.86%
-
Net Worth 298,508 463,315 451,789 423,985 495,143 494,180 491,730 -28.28%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 151,820 201,956 303,594 604,595 117,661 156,935 -
Div Payout % - 154.67% 170.59% 254.39% 491.53% 145.16% 150.50% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 298,508 463,315 451,789 423,985 495,143 494,180 491,730 -28.28%
NOSH 261,849 261,760 261,150 261,719 260,601 261,470 261,558 0.07%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 11.32% 9.45% 11.31% 11.61% 12.24% 9.40% 12.08% -
ROE 44.21% 21.19% 26.20% 28.15% 24.84% 16.40% 21.21% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 445.30 396.74 400.95 392.80 385.76 329.70 330.07 22.07%
EPS 50.40 37.50 45.33 45.60 47.20 31.00 39.87 16.89%
DPS 0.00 58.00 77.33 116.00 232.00 45.00 60.00 -
NAPS 1.14 1.77 1.73 1.62 1.90 1.89 1.88 -28.33%
Adjusted Per Share Value based on latest NOSH - 260,549
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 445.94 397.18 400.45 393.18 384.47 329.69 330.18 22.16%
EPS 50.47 37.54 45.28 45.64 47.04 31.00 39.88 16.98%
DPS 0.00 58.06 77.24 116.11 231.23 45.00 60.02 -
NAPS 1.1416 1.7719 1.7279 1.6215 1.8937 1.89 1.8806 -28.28%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 4.52 4.44 4.36 4.00 3.72 3.68 3.92 -
P/RPS 1.02 1.12 1.09 1.02 0.96 1.12 1.19 -9.75%
P/EPS 8.97 11.84 9.62 8.77 7.88 11.87 9.83 -5.91%
EY 11.15 8.45 10.40 11.40 12.69 8.42 10.17 6.31%
DY 0.00 13.06 17.74 29.00 62.37 12.23 15.31 -
P/NAPS 3.96 2.51 2.52 2.47 1.96 1.95 2.09 53.06%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 24/02/09 05/11/08 06/08/08 07/05/08 26/02/08 07/11/07 -
Price 4.20 4.52 4.32 4.46 4.20 3.80 3.90 -
P/RPS 0.94 1.14 1.08 1.14 1.09 1.15 1.18 -14.05%
P/EPS 8.33 12.05 9.53 9.78 8.90 12.26 9.78 -10.13%
EY 12.00 8.30 10.49 10.22 11.24 8.16 10.22 11.28%
DY 0.00 12.83 17.90 26.01 55.24 11.84 15.38 -
P/NAPS 3.68 2.55 2.50 2.75 2.21 2.01 2.07 46.70%

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