[JTINTER] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 58.65%
YoY- -19.89%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 204,956 207,948 195,091 223,953 199,748 188,633 150,584 22.88%
PBT 29,482 38,203 20,454 43,801 27,481 32,074 5,942 191.75%
Tax -8,176 -10,429 -7,286 -12,702 -7,879 -9,141 2,842 -
NP 21,306 27,774 13,168 31,099 19,602 22,933 8,784 80.81%
-
NP to SH 21,306 27,774 13,168 31,099 19,602 22,933 8,784 80.81%
-
Tax Rate 27.73% 27.30% 35.62% 29.00% 28.67% 28.50% -47.83% -
Total Cost 183,650 180,174 181,923 192,854 180,146 165,700 141,800 18.87%
-
Net Worth 533,965 539,758 513,552 525,285 522,720 502,962 475,369 8.08%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 78,911 39,302 - 39,200 39,204 - - -
Div Payout % 370.37% 141.51% - 126.05% 200.00% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 533,965 539,758 513,552 525,285 522,720 502,962 475,369 8.08%
NOSH 263,037 262,018 263,360 261,336 261,360 260,602 258,352 1.20%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.40% 13.36% 6.75% 13.89% 9.81% 12.16% 5.83% -
ROE 3.99% 5.15% 2.56% 5.92% 3.75% 4.56% 1.85% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 77.92 79.36 74.08 85.70 76.43 72.38 58.29 21.41%
EPS 8.10 10.60 5.00 11.90 7.50 8.80 3.40 78.66%
DPS 30.00 15.00 0.00 15.00 15.00 0.00 0.00 -
NAPS 2.03 2.06 1.95 2.01 2.00 1.93 1.84 6.78%
Adjusted Per Share Value based on latest NOSH - 261,336
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 78.39 79.53 74.61 85.65 76.39 72.14 57.59 22.89%
EPS 8.15 10.62 5.04 11.89 7.50 8.77 3.36 80.82%
DPS 30.18 15.03 0.00 14.99 14.99 0.00 0.00 -
NAPS 2.0421 2.0643 1.9641 2.009 1.9991 1.9236 1.818 8.08%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.26 4.24 4.08 4.04 4.10 4.10 4.06 -
P/RPS 5.47 5.34 5.51 4.71 5.36 5.66 6.97 -14.95%
P/EPS 52.59 40.00 81.60 33.95 54.67 46.59 119.41 -42.20%
EY 1.90 2.50 1.23 2.95 1.83 2.15 0.84 72.57%
DY 7.04 3.54 0.00 3.71 3.66 0.00 0.00 -
P/NAPS 2.10 2.06 2.09 2.01 2.05 2.12 2.21 -3.35%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 08/08/07 09/05/07 28/02/07 09/11/06 09/08/06 10/05/06 22/02/06 -
Price 3.94 4.32 4.16 4.06 4.04 4.12 4.12 -
P/RPS 5.06 5.44 5.62 4.74 5.29 5.69 7.07 -20.03%
P/EPS 48.64 40.75 83.20 34.12 53.87 46.82 121.18 -45.67%
EY 2.06 2.45 1.20 2.93 1.86 2.14 0.83 83.61%
DY 7.61 3.47 0.00 3.69 3.71 0.00 0.00 -
P/NAPS 1.94 2.10 2.13 2.02 2.02 2.13 2.24 -9.16%

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