[JTINTER] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 10.55%
YoY- 21.1%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 856,898 580,393 291,504 1,038,511 785,305 514,023 251,322 126.36%
PBT 121,772 85,669 44,888 134,054 121,878 81,743 42,124 102.79%
Tax -32,088 -22,702 -11,895 -35,894 -33,087 -22,071 -11,373 99.54%
NP 89,684 62,967 32,993 98,160 88,791 59,672 30,751 103.99%
-
NP to SH 89,684 62,967 32,993 98,160 88,791 59,672 30,751 103.99%
-
Tax Rate 26.35% 26.50% 26.50% 26.78% 27.15% 27.00% 27.00% -
Total Cost 767,214 517,426 258,511 940,351 696,514 454,351 220,571 129.39%
-
Net Worth 326,932 329,205 298,508 463,315 451,789 423,985 495,143 -24.15%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 78,463 39,191 - 151,820 151,466 151,797 151,148 -35.38%
Div Payout % 87.49% 62.24% - 154.67% 170.59% 254.39% 491.53% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 326,932 329,205 298,508 463,315 451,789 423,985 495,143 -24.15%
NOSH 261,545 261,273 261,849 261,760 261,149 261,719 260,601 0.24%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.47% 10.85% 11.32% 9.45% 11.31% 11.61% 12.24% -
ROE 27.43% 19.13% 11.05% 21.19% 19.65% 14.07% 6.21% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 327.63 222.14 111.33 396.74 300.71 196.40 96.44 125.81%
EPS 34.29 24.10 12.60 37.50 34.00 22.80 11.80 103.50%
DPS 30.00 15.00 0.00 58.00 58.00 58.00 58.00 -35.53%
NAPS 1.25 1.26 1.14 1.77 1.73 1.62 1.90 -24.33%
Adjusted Per Share Value based on latest NOSH - 260,250
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 327.72 221.97 111.49 397.18 300.34 196.59 96.12 126.36%
EPS 34.30 24.08 12.62 37.54 33.96 22.82 11.76 104.00%
DPS 30.01 14.99 0.00 58.06 57.93 58.05 57.81 -35.38%
NAPS 1.2504 1.259 1.1416 1.7719 1.7279 1.6215 1.8937 -24.15%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.74 4.48 4.52 4.44 4.36 4.00 3.72 -
P/RPS 1.45 2.02 4.06 1.12 1.45 2.04 3.86 -47.90%
P/EPS 13.82 18.59 35.87 11.84 12.82 17.54 31.53 -42.26%
EY 7.23 5.38 2.79 8.45 7.80 5.70 3.17 73.18%
DY 6.33 3.35 0.00 13.06 13.30 14.50 15.59 -45.13%
P/NAPS 3.79 3.56 3.96 2.51 2.52 2.47 1.96 55.14%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 19/08/09 20/05/09 24/02/09 05/11/08 06/08/08 07/05/08 -
Price 4.66 4.69 4.20 4.52 4.32 4.46 4.20 -
P/RPS 1.42 2.11 3.77 1.14 1.44 2.27 4.36 -52.63%
P/EPS 13.59 19.46 33.33 12.05 12.71 19.56 35.59 -47.33%
EY 7.36 5.14 3.00 8.30 7.87 5.11 2.81 89.90%
DY 6.44 3.20 0.00 12.83 13.43 13.00 13.81 -39.83%
P/NAPS 3.73 3.72 3.68 2.55 2.50 2.75 2.21 41.71%

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