[JTINTER] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
05-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -0.8%
YoY- 13.53%
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,160,786 1,166,016 1,038,511 1,047,073 1,028,046 1,005,288 862,061 21.96%
PBT 171,338 179,552 134,054 162,504 163,486 168,496 114,106 31.16%
Tax -45,404 -47,580 -35,894 -44,116 -44,142 -45,492 -33,050 23.60%
NP 125,934 131,972 98,160 118,388 119,344 123,004 81,056 34.18%
-
NP to SH 125,934 131,972 98,160 118,388 119,344 123,004 81,056 34.18%
-
Tax Rate 26.50% 26.50% 26.78% 27.15% 27.00% 27.00% 28.96% -
Total Cost 1,034,852 1,034,044 940,351 928,685 908,702 882,284 781,005 20.65%
-
Net Worth 329,205 298,508 463,315 451,789 423,985 495,143 494,180 -23.74%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 78,382 - 151,820 201,956 303,594 604,595 117,661 -23.74%
Div Payout % 62.24% - 154.67% 170.59% 254.39% 491.53% 145.16% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 329,205 298,508 463,315 451,789 423,985 495,143 494,180 -23.74%
NOSH 261,273 261,849 261,760 261,150 261,719 260,601 261,470 -0.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.85% 11.32% 9.45% 11.31% 11.61% 12.24% 9.40% -
ROE 38.25% 44.21% 21.19% 26.20% 28.15% 24.84% 16.40% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 444.28 445.30 396.74 400.95 392.80 385.76 329.70 22.02%
EPS 48.20 50.40 37.50 45.33 45.60 47.20 31.00 34.24%
DPS 30.00 0.00 58.00 77.33 116.00 232.00 45.00 -23.70%
NAPS 1.26 1.14 1.77 1.73 1.62 1.90 1.89 -23.70%
Adjusted Per Share Value based on latest NOSH - 262,333
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 443.94 445.94 397.18 400.45 393.18 384.47 329.69 21.96%
EPS 48.16 50.47 37.54 45.28 45.64 47.04 31.00 34.17%
DPS 29.98 0.00 58.06 77.24 116.11 231.23 45.00 -23.73%
NAPS 1.259 1.1416 1.7719 1.7279 1.6215 1.8937 1.89 -23.74%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 4.48 4.52 4.44 4.36 4.00 3.72 3.68 -
P/RPS 1.01 1.02 1.12 1.09 1.02 0.96 1.12 -6.66%
P/EPS 9.29 8.97 11.84 9.62 8.77 7.88 11.87 -15.08%
EY 10.76 11.15 8.45 10.40 11.40 12.69 8.42 17.77%
DY 6.70 0.00 13.06 17.74 29.00 62.37 12.23 -33.07%
P/NAPS 3.56 3.96 2.51 2.52 2.47 1.96 1.95 49.42%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 20/05/09 24/02/09 05/11/08 06/08/08 07/05/08 26/02/08 -
Price 4.69 4.20 4.52 4.32 4.46 4.20 3.80 -
P/RPS 1.06 0.94 1.14 1.08 1.14 1.09 1.15 -5.29%
P/EPS 9.73 8.33 12.05 9.53 9.78 8.90 12.26 -14.29%
EY 10.28 12.00 8.30 10.49 10.22 11.24 8.16 16.66%
DY 6.40 0.00 12.83 17.90 26.01 55.24 11.84 -33.66%
P/NAPS 3.72 3.68 2.55 2.50 2.75 2.21 2.01 50.79%

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