[JTINTER] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -4.58%
YoY- 5.52%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,252,716 1,158,209 1,142,530 1,160,786 1,166,016 1,038,511 1,047,073 12.71%
PBT 202,740 143,553 162,362 171,338 179,552 134,054 162,504 15.90%
Tax -51,708 -35,290 -42,784 -45,404 -47,580 -35,894 -44,116 11.17%
NP 151,032 108,263 119,578 125,934 131,972 98,160 118,388 17.64%
-
NP to SH 151,032 108,263 119,578 125,934 131,972 98,160 118,388 17.64%
-
Tax Rate 25.50% 24.58% 26.35% 26.50% 26.50% 26.78% 27.15% -
Total Cost 1,101,684 1,049,946 1,022,952 1,034,852 1,034,044 940,351 928,685 12.07%
-
Net Worth 353,288 316,420 326,932 329,205 298,508 463,315 451,789 -15.13%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 78,451 104,618 78,382 - 151,820 201,956 -
Div Payout % - 72.46% 87.49% 62.24% - 154.67% 170.59% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 353,288 316,420 326,932 329,205 298,508 463,315 451,789 -15.13%
NOSH 261,482 261,504 261,545 261,273 261,849 261,760 261,150 0.08%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.06% 9.35% 10.47% 10.85% 11.32% 9.45% 11.31% -
ROE 42.75% 34.21% 36.58% 38.25% 44.21% 21.19% 26.20% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 479.08 442.90 436.84 444.28 445.30 396.74 400.95 12.61%
EPS 57.76 41.40 45.72 48.20 50.40 37.50 45.33 17.55%
DPS 0.00 30.00 40.00 30.00 0.00 58.00 77.33 -
NAPS 1.3511 1.21 1.25 1.26 1.14 1.77 1.73 -15.20%
Adjusted Per Share Value based on latest NOSH - 260,643
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 479.10 442.96 436.96 443.94 445.94 397.18 400.45 12.71%
EPS 57.76 41.41 45.73 48.16 50.47 37.54 45.28 17.63%
DPS 0.00 30.00 40.01 29.98 0.00 58.06 77.24 -
NAPS 1.3512 1.2102 1.2504 1.259 1.1416 1.7719 1.7279 -15.13%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 5.50 4.87 4.74 4.48 4.52 4.44 4.36 -
P/RPS 1.15 1.10 1.09 1.01 1.02 1.12 1.09 3.64%
P/EPS 9.52 11.76 10.37 9.29 8.97 11.84 9.62 -0.69%
EY 10.50 8.50 9.65 10.76 11.15 8.45 10.40 0.64%
DY 0.00 6.16 8.44 6.70 0.00 13.06 17.74 -
P/NAPS 4.07 4.02 3.79 3.56 3.96 2.51 2.52 37.69%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 13/05/10 23/02/10 24/11/09 19/08/09 20/05/09 24/02/09 05/11/08 -
Price 5.36 5.09 4.66 4.69 4.20 4.52 4.32 -
P/RPS 1.12 1.15 1.07 1.06 0.94 1.14 1.08 2.45%
P/EPS 9.28 12.29 10.19 9.73 8.33 12.05 9.53 -1.75%
EY 10.78 8.13 9.81 10.28 12.00 8.30 10.49 1.83%
DY 0.00 5.89 8.58 6.40 0.00 12.83 17.90 -
P/NAPS 3.97 4.21 3.73 3.72 3.68 2.55 2.50 36.15%

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