[JTINTER] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -11.59%
YoY- -6.33%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 863,333 825,808 831,792 807,425 816,445 776,762 754,532 9.38%
PBT 140,506 135,370 152,812 123,810 137,808 119,110 128,296 6.24%
Tax -36,232 -37,210 -41,716 -37,008 -39,629 -34,040 -36,564 -0.60%
NP 104,274 98,160 111,096 86,802 98,178 85,070 91,732 8.91%
-
NP to SH 104,274 98,160 111,096 86,802 98,178 85,070 91,732 8.91%
-
Tax Rate 25.79% 27.49% 27.30% 29.89% 28.76% 28.58% 28.50% -
Total Cost 759,058 727,648 720,696 720,623 718,266 691,692 662,800 9.45%
-
Net Worth 491,730 529,959 539,758 509,831 524,838 521,901 502,962 -1.49%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 156,935 234,957 157,211 78,435 104,445 78,285 - -
Div Payout % 150.50% 239.36% 141.51% 90.36% 106.38% 92.02% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 491,730 529,959 539,758 509,831 524,838 521,901 502,962 -1.49%
NOSH 261,558 261,063 262,018 261,451 261,113 260,950 260,602 0.24%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.08% 11.89% 13.36% 10.75% 12.03% 10.95% 12.16% -
ROE 21.21% 18.52% 20.58% 17.03% 18.71% 16.30% 18.24% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 330.07 316.32 317.46 308.82 312.68 297.67 289.53 9.12%
EPS 39.87 37.60 42.40 33.20 37.60 32.60 35.20 8.65%
DPS 60.00 90.00 60.00 30.00 40.00 30.00 0.00 -
NAPS 1.88 2.03 2.06 1.95 2.01 2.00 1.93 -1.73%
Adjusted Per Share Value based on latest NOSH - 263,360
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 330.18 315.83 318.12 308.80 312.25 297.07 288.57 9.38%
EPS 39.88 37.54 42.49 33.20 37.55 32.53 35.08 8.91%
DPS 60.02 89.86 60.13 30.00 39.95 29.94 0.00 -
NAPS 1.8806 2.0268 2.0643 1.9498 2.0072 1.996 1.9236 -1.49%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.92 4.26 4.24 4.08 4.04 4.10 4.10 -
P/RPS 1.19 1.35 1.34 1.32 1.29 1.38 1.42 -11.10%
P/EPS 9.83 11.33 10.00 12.29 10.74 12.58 11.65 -10.69%
EY 10.17 8.83 10.00 8.14 9.31 7.95 8.59 11.90%
DY 15.31 21.13 14.15 7.35 9.90 7.32 0.00 -
P/NAPS 2.09 2.10 2.06 2.09 2.01 2.05 2.12 -0.94%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 07/11/07 08/08/07 09/05/07 28/02/07 09/11/06 09/08/06 10/05/06 -
Price 3.90 3.94 4.32 4.16 4.06 4.04 4.12 -
P/RPS 1.18 1.25 1.36 1.35 1.30 1.36 1.42 -11.60%
P/EPS 9.78 10.48 10.19 12.53 10.80 12.39 11.70 -11.25%
EY 10.22 9.54 9.81 7.98 9.26 8.07 8.54 12.70%
DY 15.38 22.84 13.89 7.21 9.85 7.43 0.00 -
P/NAPS 2.07 1.94 2.10 2.13 2.02 2.02 2.13 -1.88%

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