[JTINTER] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
12-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -11.1%
YoY- 11.98%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 290,727 277,491 315,946 298,505 313,179 301,311 276,505 3.40%
PBT 46,332 36,025 47,158 45,051 50,685 21,781 36,103 18.11%
Tax -11,815 -8,668 -12,025 -11,486 -12,927 -3,202 -9,386 16.59%
NP 34,517 27,357 35,133 33,565 37,758 18,579 26,717 18.64%
-
NP to SH 34,517 27,357 35,133 33,565 37,758 18,579 26,717 18.64%
-
Tax Rate 25.50% 24.06% 25.50% 25.50% 25.50% 14.70% 26.00% -
Total Cost 256,210 250,134 280,813 264,940 275,421 282,732 249,788 1.70%
-
Net Worth 425,003 390,556 392,715 387,030 353,288 316,628 326,773 19.16%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 39,223 - 39,240 39,242 - - 39,212 0.01%
Div Payout % 113.64% - 111.69% 116.91% - - 146.77% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 425,003 390,556 392,715 387,030 353,288 316,628 326,773 19.16%
NOSH 261,492 261,539 261,600 261,613 261,482 261,676 261,418 0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 11.87% 9.86% 11.12% 11.24% 12.06% 6.17% 9.66% -
ROE 8.12% 7.00% 8.95% 8.67% 10.69% 5.87% 8.18% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 111.18 106.10 120.77 114.10 119.77 115.15 105.77 3.38%
EPS 13.20 10.46 13.43 12.83 14.44 7.10 10.22 18.61%
DPS 15.00 0.00 15.00 15.00 0.00 0.00 15.00 0.00%
NAPS 1.6253 1.4933 1.5012 1.4794 1.3511 1.21 1.25 19.14%
Adjusted Per Share Value based on latest NOSH - 261,613
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 111.19 106.13 120.83 114.16 119.78 115.24 105.75 3.40%
EPS 13.20 10.46 13.44 12.84 14.44 7.11 10.22 18.61%
DPS 15.00 0.00 15.01 15.01 0.00 0.00 15.00 0.00%
NAPS 1.6254 1.4937 1.5019 1.4802 1.3512 1.2109 1.2497 19.17%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 7.00 6.05 5.63 5.25 5.50 4.87 4.74 -
P/RPS 6.30 5.70 4.66 4.60 4.59 4.23 4.48 25.54%
P/EPS 53.03 57.84 41.92 40.92 38.09 68.59 46.38 9.35%
EY 1.89 1.73 2.39 2.44 2.63 1.46 2.16 -8.52%
DY 2.14 0.00 2.66 2.86 0.00 0.00 3.16 -22.90%
P/NAPS 4.31 4.05 3.75 3.55 4.07 4.02 3.79 8.95%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 24/02/11 11/11/10 12/08/10 13/05/10 23/02/10 24/11/09 -
Price 7.16 6.60 5.93 5.60 5.36 5.09 4.66 -
P/RPS 6.44 6.22 4.91 4.91 4.48 4.42 4.41 28.74%
P/EPS 54.24 63.10 44.15 43.65 37.12 71.69 45.60 12.27%
EY 1.84 1.58 2.26 2.29 2.69 1.39 2.19 -10.96%
DY 2.09 0.00 2.53 2.68 0.00 0.00 3.22 -25.05%
P/NAPS 4.41 4.42 3.95 3.79 3.97 4.21 3.73 11.82%

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