[JTINTER] QoQ Cumulative 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- 17.88%
YoY- -6.33%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 647,500 412,904 207,948 807,425 612,334 388,381 188,633 127.38%
PBT 105,380 67,685 38,203 123,810 103,356 59,555 32,074 120.84%
Tax -27,174 -18,605 -10,429 -37,008 -29,722 -17,020 -9,141 106.61%
NP 78,206 49,080 27,774 86,802 73,634 42,535 22,933 126.39%
-
NP to SH 78,206 49,080 27,774 86,802 73,634 42,535 22,933 126.39%
-
Tax Rate 25.79% 27.49% 27.30% 29.89% 28.76% 28.58% 28.50% -
Total Cost 569,294 363,824 180,174 720,623 538,700 345,846 165,700 127.51%
-
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 117,701 117,478 39,302 78,435 78,334 39,142 - -
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 15.90% 9.26% 5.15% 17.03% 14.03% 8.15% 4.56% -
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 247.55 158.16 79.36 308.82 234.51 148.83 72.38 126.83%
EPS 29.90 18.80 10.60 33.20 28.20 16.30 8.80 125.84%
DPS 45.00 45.00 15.00 30.00 30.00 15.00 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 247.64 157.92 79.53 308.80 234.19 148.54 72.14 127.38%
EPS 29.91 18.77 10.62 33.20 28.16 16.27 8.77 126.40%
DPS 45.01 44.93 15.03 30.00 29.96 14.97 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 1.58 2.69 5.34 1.32 1.72 2.75 5.66 -57.25%
P/EPS 13.11 22.66 40.00 12.29 14.33 25.15 46.59 -57.02%
EY 7.63 4.41 2.50 8.14 6.98 3.98 2.15 132.48%
DY 11.48 10.56 3.54 7.35 7.43 3.66 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 1.58 2.49 5.44 1.35 1.73 2.71 5.69 -57.40%
P/EPS 13.04 20.96 40.75 12.53 14.40 24.79 46.82 -57.31%
EY 7.67 4.77 2.45 7.98 6.95 4.03 2.14 134.01%
DY 11.54 11.42 3.47 7.21 7.39 3.71 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