[JTINTER] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -11.04%
YoY- 3.34%
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,239,712 1,234,330 1,259,094 1,250,324 1,285,516 1,197,810 1,242,968 -0.17%
PBT 213,400 141,542 175,961 180,292 202,568 164,285 187,454 9.01%
Tax -54,416 -40,230 -44,870 -45,974 -51,576 -41,474 -47,801 9.01%
NP 158,984 101,312 131,090 134,318 150,992 122,811 139,653 9.01%
-
NP to SH 158,984 101,312 131,090 134,318 150,992 122,811 139,653 9.01%
-
Tax Rate 25.50% 28.42% 25.50% 25.50% 25.46% 25.25% 25.50% -
Total Cost 1,080,728 1,133,018 1,128,004 1,116,006 1,134,524 1,074,999 1,103,314 -1.36%
-
Net Worth 336,612 351,819 377,631 375,206 492,372 454,500 436,429 -15.88%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 219,648 219,674 292,940 381,822 648,752 78,456 104,609 63.89%
Div Payout % 138.16% 216.83% 223.46% 284.27% 429.66% 63.88% 74.91% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 336,612 351,819 377,631 375,206 492,372 454,500 436,429 -15.88%
NOSH 261,486 261,517 261,553 261,522 261,593 261,522 261,523 -0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.82% 8.21% 10.41% 10.74% 11.75% 10.25% 11.24% -
ROE 47.23% 28.80% 34.71% 35.80% 30.67% 27.02% 32.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 474.10 471.99 481.39 478.09 491.42 458.01 475.28 -0.16%
EPS 60.80 38.74 50.12 51.36 57.72 46.96 53.40 9.02%
DPS 84.00 84.00 112.00 146.00 248.00 30.00 40.00 63.91%
NAPS 1.2873 1.3453 1.4438 1.4347 1.8822 1.7379 1.6688 -15.87%
Adjusted Per Share Value based on latest NOSH - 261,431
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 474.13 472.07 481.54 478.19 491.65 458.10 475.37 -0.17%
EPS 60.80 38.75 50.14 51.37 57.75 46.97 53.41 9.01%
DPS 84.00 84.01 112.03 146.03 248.12 30.01 40.01 63.88%
NAPS 1.2874 1.3455 1.4442 1.435 1.8831 1.7382 1.6691 -15.88%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 6.24 6.55 6.65 7.00 6.62 7.39 5.88 -
P/RPS 1.32 1.39 1.38 1.46 1.35 1.61 1.24 4.25%
P/EPS 10.26 16.91 13.27 13.63 11.47 15.74 11.01 -4.59%
EY 9.74 5.91 7.54 7.34 8.72 6.35 9.08 4.78%
DY 13.46 12.82 16.84 20.86 37.46 4.06 6.80 57.58%
P/NAPS 4.85 4.87 4.61 4.88 3.52 4.25 3.52 23.79%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 26/02/13 28/11/12 09/08/12 24/05/12 27/02/12 21/11/11 -
Price 6.80 6.45 6.78 6.92 6.82 7.16 6.40 -
P/RPS 1.43 1.37 1.41 1.45 1.39 1.56 1.35 3.90%
P/EPS 11.18 16.65 13.53 13.47 11.82 15.25 11.99 -4.55%
EY 8.94 6.01 7.39 7.42 8.46 6.56 8.34 4.73%
DY 12.35 13.02 16.52 21.10 36.36 4.19 6.25 57.40%
P/NAPS 5.28 4.79 4.70 4.82 3.62 4.12 3.84 23.62%

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