[JTINTER] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 90.85%
YoY- 5.52%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 313,179 1,158,209 856,898 580,393 291,504 1,038,511 785,305 -45.85%
PBT 50,685 143,553 121,772 85,669 44,888 134,054 121,878 -44.31%
Tax -12,927 -35,290 -32,088 -22,702 -11,895 -35,894 -33,087 -46.58%
NP 37,758 108,263 89,684 62,967 32,993 98,160 88,791 -43.48%
-
NP to SH 37,758 108,263 89,684 62,967 32,993 98,160 88,791 -43.48%
-
Tax Rate 25.50% 24.58% 26.35% 26.50% 26.50% 26.78% 27.15% -
Total Cost 275,421 1,049,946 767,214 517,426 258,511 940,351 696,514 -46.15%
-
Net Worth 353,288 316,420 326,932 329,205 298,508 463,315 451,789 -15.13%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 78,451 78,463 39,191 - 151,820 151,466 -
Div Payout % - 72.46% 87.49% 62.24% - 154.67% 170.59% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 353,288 316,420 326,932 329,205 298,508 463,315 451,789 -15.13%
NOSH 261,482 261,504 261,545 261,273 261,849 261,760 261,149 0.08%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.06% 9.35% 10.47% 10.85% 11.32% 9.45% 11.31% -
ROE 10.69% 34.21% 27.43% 19.13% 11.05% 21.19% 19.65% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 119.77 442.90 327.63 222.14 111.33 396.74 300.71 -45.89%
EPS 14.44 41.40 34.29 24.10 12.60 37.50 34.00 -43.52%
DPS 0.00 30.00 30.00 15.00 0.00 58.00 58.00 -
NAPS 1.3511 1.21 1.25 1.26 1.14 1.77 1.73 -15.20%
Adjusted Per Share Value based on latest NOSH - 260,643
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 119.78 442.96 327.72 221.97 111.49 397.18 300.34 -45.84%
EPS 14.44 41.41 34.30 24.08 12.62 37.54 33.96 -43.48%
DPS 0.00 30.00 30.01 14.99 0.00 58.06 57.93 -
NAPS 1.3512 1.2102 1.2504 1.259 1.1416 1.7719 1.7279 -15.13%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 5.50 4.87 4.74 4.48 4.52 4.44 4.36 -
P/RPS 4.59 1.10 1.45 2.02 4.06 1.12 1.45 115.74%
P/EPS 38.09 11.76 13.82 18.59 35.87 11.84 12.82 106.80%
EY 2.63 8.50 7.23 5.38 2.79 8.45 7.80 -51.58%
DY 0.00 6.16 6.33 3.35 0.00 13.06 13.30 -
P/NAPS 4.07 4.02 3.79 3.56 3.96 2.51 2.52 37.69%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 13/05/10 23/02/10 24/11/09 19/08/09 20/05/09 24/02/09 05/11/08 -
Price 5.36 5.09 4.66 4.69 4.20 4.52 4.32 -
P/RPS 4.48 1.15 1.42 2.11 3.77 1.14 1.44 113.26%
P/EPS 37.12 12.29 13.59 19.46 33.33 12.05 12.71 104.45%
EY 2.69 8.13 7.36 5.14 3.00 8.30 7.87 -51.14%
DY 0.00 5.89 6.44 3.20 0.00 12.83 13.43 -
P/NAPS 3.97 4.21 3.73 3.72 3.68 2.55 2.50 36.15%

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