[JTINTER] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
06-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 94.05%
YoY- 21.58%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 291,504 1,038,511 785,305 514,023 251,322 862,061 647,500 -41.23%
PBT 44,888 134,054 121,878 81,743 42,124 114,106 105,380 -43.35%
Tax -11,895 -35,894 -33,087 -22,071 -11,373 -33,050 -27,174 -42.31%
NP 32,993 98,160 88,791 59,672 30,751 81,056 78,206 -43.72%
-
NP to SH 32,993 98,160 88,791 59,672 30,751 81,056 78,206 -43.72%
-
Tax Rate 26.50% 26.78% 27.15% 27.00% 27.00% 28.96% 25.79% -
Total Cost 258,511 940,351 696,514 454,351 220,571 781,005 569,294 -40.89%
-
Net Worth 298,508 463,315 451,789 423,985 495,143 494,180 491,730 -28.28%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 151,820 151,466 151,797 151,148 117,661 117,701 -
Div Payout % - 154.67% 170.59% 254.39% 491.53% 145.16% 150.50% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 298,508 463,315 451,789 423,985 495,143 494,180 491,730 -28.28%
NOSH 261,849 261,760 261,149 261,719 260,601 261,470 261,558 0.07%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 11.32% 9.45% 11.31% 11.61% 12.24% 9.40% 12.08% -
ROE 11.05% 21.19% 19.65% 14.07% 6.21% 16.40% 15.90% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 111.33 396.74 300.71 196.40 96.44 329.70 247.55 -41.27%
EPS 12.60 37.50 34.00 22.80 11.80 31.00 29.90 -43.76%
DPS 0.00 58.00 58.00 58.00 58.00 45.00 45.00 -
NAPS 1.14 1.77 1.73 1.62 1.90 1.89 1.88 -28.33%
Adjusted Per Share Value based on latest NOSH - 260,549
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 111.49 397.18 300.34 196.59 96.12 329.69 247.64 -41.23%
EPS 12.62 37.54 33.96 22.82 11.76 31.00 29.91 -43.71%
DPS 0.00 58.06 57.93 58.05 57.81 45.00 45.01 -
NAPS 1.1416 1.7719 1.7279 1.6215 1.8937 1.89 1.8806 -28.28%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 4.52 4.44 4.36 4.00 3.72 3.68 3.92 -
P/RPS 4.06 1.12 1.45 2.04 3.86 1.12 1.58 87.49%
P/EPS 35.87 11.84 12.82 17.54 31.53 11.87 13.11 95.50%
EY 2.79 8.45 7.80 5.70 3.17 8.42 7.63 -48.83%
DY 0.00 13.06 13.30 14.50 15.59 12.23 11.48 -
P/NAPS 3.96 2.51 2.52 2.47 1.96 1.95 2.09 53.06%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 24/02/09 05/11/08 06/08/08 07/05/08 26/02/08 07/11/07 -
Price 4.20 4.52 4.32 4.46 4.20 3.80 3.90 -
P/RPS 3.77 1.14 1.44 2.27 4.36 1.15 1.58 78.46%
P/EPS 33.33 12.05 12.71 19.56 35.59 12.26 13.04 86.83%
EY 3.00 8.30 7.87 5.11 2.81 8.16 7.67 -46.48%
DY 0.00 12.83 13.43 13.00 13.81 11.84 11.54 -
P/NAPS 3.68 2.55 2.50 2.75 2.21 2.01 2.07 46.70%

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