[JTINTER] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 42.43%
YoY- 1.01%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 611,684 313,179 1,158,209 856,898 580,393 291,504 1,038,511 -29.80%
PBT 95,736 50,685 143,553 121,772 85,669 44,888 134,054 -20.15%
Tax -24,413 -12,927 -35,290 -32,088 -22,702 -11,895 -35,894 -22.71%
NP 71,323 37,758 108,263 89,684 62,967 32,993 98,160 -19.22%
-
NP to SH 71,323 37,758 108,263 89,684 62,967 32,993 98,160 -19.22%
-
Tax Rate 25.50% 25.50% 24.58% 26.35% 26.50% 26.50% 26.78% -
Total Cost 540,361 275,421 1,049,946 767,214 517,426 258,511 940,351 -30.95%
-
Net Worth 386,927 353,288 316,420 326,932 329,205 298,508 463,315 -11.34%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 39,231 - 78,451 78,463 39,191 - 151,820 -59.53%
Div Payout % 55.01% - 72.46% 87.49% 62.24% - 154.67% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 386,927 353,288 316,420 326,932 329,205 298,508 463,315 -11.34%
NOSH 261,543 261,482 261,504 261,545 261,273 261,849 261,760 -0.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.66% 12.06% 9.35% 10.47% 10.85% 11.32% 9.45% -
ROE 18.43% 10.69% 34.21% 27.43% 19.13% 11.05% 21.19% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 233.87 119.77 442.90 327.63 222.14 111.33 396.74 -29.76%
EPS 27.27 14.44 41.40 34.29 24.10 12.60 37.50 -19.18%
DPS 15.00 0.00 30.00 30.00 15.00 0.00 58.00 -59.50%
NAPS 1.4794 1.3511 1.21 1.25 1.26 1.14 1.77 -11.29%
Adjusted Per Share Value based on latest NOSH - 261,418
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 233.94 119.78 442.96 327.72 221.97 111.49 397.18 -29.80%
EPS 27.28 14.44 41.41 34.30 24.08 12.62 37.54 -19.21%
DPS 15.00 0.00 30.00 30.01 14.99 0.00 58.06 -59.53%
NAPS 1.4798 1.3512 1.2102 1.2504 1.259 1.1416 1.7719 -11.34%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 5.25 5.50 4.87 4.74 4.48 4.52 4.44 -
P/RPS 2.24 4.59 1.10 1.45 2.02 4.06 1.12 58.94%
P/EPS 19.25 38.09 11.76 13.82 18.59 35.87 11.84 38.39%
EY 5.19 2.63 8.50 7.23 5.38 2.79 8.45 -27.80%
DY 2.86 0.00 6.16 6.33 3.35 0.00 13.06 -63.76%
P/NAPS 3.55 4.07 4.02 3.79 3.56 3.96 2.51 26.07%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 12/08/10 13/05/10 23/02/10 24/11/09 19/08/09 20/05/09 24/02/09 -
Price 5.60 5.36 5.09 4.66 4.69 4.20 4.52 -
P/RPS 2.39 4.48 1.15 1.42 2.11 3.77 1.14 64.02%
P/EPS 20.54 37.12 12.29 13.59 19.46 33.33 12.05 42.83%
EY 4.87 2.69 8.13 7.36 5.14 3.00 8.30 -29.98%
DY 2.68 0.00 5.89 6.44 3.20 0.00 12.83 -64.89%
P/NAPS 3.79 3.97 4.21 3.73 3.72 3.68 2.55 30.33%

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