[JTINTER] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -4.3%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,383,520 1,273,273 1,256,585 1,270,328 1,239,712 1,234,330 1,259,094 6.49%
PBT 220,268 164,340 181,612 189,764 213,400 141,542 175,961 16.16%
Tax -56,168 -42,711 -46,310 -48,390 -54,416 -40,230 -44,870 16.16%
NP 164,100 121,629 135,301 141,374 158,984 101,312 131,090 16.16%
-
NP to SH 164,100 121,629 135,301 141,374 158,984 101,312 131,090 16.16%
-
Tax Rate 25.50% 25.99% 25.50% 25.50% 25.50% 28.42% 25.50% -
Total Cost 1,219,420 1,151,644 1,121,284 1,128,954 1,080,728 1,133,018 1,128,004 5.33%
-
Net Worth 398,509 357,538 369,628 367,582 336,612 351,819 377,631 3.65%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 112,449 149,947 167,368 219,648 219,674 292,940 -
Div Payout % - 92.45% 110.82% 118.39% 138.16% 216.83% 223.46% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 398,509 357,538 369,628 367,582 336,612 351,819 377,631 3.65%
NOSH 261,472 261,511 261,536 261,513 261,486 261,517 261,553 -0.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.86% 9.55% 10.77% 11.13% 12.82% 8.21% 10.41% -
ROE 41.18% 34.02% 36.60% 38.46% 47.23% 28.80% 34.71% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 529.13 486.89 480.46 485.76 474.10 471.99 481.39 6.51%
EPS 62.76 46.51 51.73 54.06 60.80 38.74 50.12 16.19%
DPS 0.00 43.00 57.33 64.00 84.00 84.00 112.00 -
NAPS 1.5241 1.3672 1.4133 1.4056 1.2873 1.3453 1.4438 3.67%
Adjusted Per Share Value based on latest NOSH - 261,588
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 529.13 486.96 480.58 485.84 474.13 472.07 481.54 6.49%
EPS 62.76 46.52 51.75 54.07 60.80 38.75 50.14 16.16%
DPS 0.00 43.01 57.35 64.01 84.00 84.01 112.03 -
NAPS 1.5241 1.3674 1.4136 1.4058 1.2874 1.3455 1.4442 3.65%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 6.50 6.48 6.36 6.75 6.24 6.55 6.65 -
P/RPS 1.23 1.33 1.32 1.39 1.32 1.39 1.38 -7.39%
P/EPS 10.36 13.93 12.29 12.49 10.26 16.91 13.27 -15.22%
EY 9.66 7.18 8.13 8.01 9.74 5.91 7.54 17.97%
DY 0.00 6.64 9.01 9.48 13.46 12.82 16.84 -
P/NAPS 4.26 4.74 4.50 4.80 4.85 4.87 4.61 -5.13%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 25/02/14 21/11/13 23/08/13 21/05/13 26/02/13 28/11/12 -
Price 8.18 6.26 6.50 6.47 6.80 6.45 6.78 -
P/RPS 1.55 1.29 1.35 1.33 1.43 1.37 1.41 6.52%
P/EPS 13.03 13.46 12.56 11.97 11.18 16.65 13.53 -2.48%
EY 7.67 7.43 7.96 8.36 8.94 6.01 7.39 2.51%
DY 0.00 6.87 8.82 9.89 12.35 13.02 16.52 -
P/NAPS 5.37 4.58 4.60 4.60 5.28 4.79 4.70 9.29%

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