[JTINTER] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 36.7%
YoY- -6.34%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 262,701 251,322 217,086 234,596 204,956 207,948 195,091 21.96%
PBT 39,619 42,124 8,726 37,695 29,482 38,203 20,454 55.45%
Tax -10,698 -11,373 -5,876 -8,569 -8,176 -10,429 -7,286 29.21%
NP 28,921 30,751 2,850 29,126 21,306 27,774 13,168 69.04%
-
NP to SH 28,921 30,751 2,850 29,126 21,306 27,774 13,168 69.04%
-
Tax Rate 27.00% 27.00% 67.34% 22.73% 27.73% 27.30% 35.62% -
Total Cost 233,780 220,571 214,236 205,470 183,650 180,174 181,923 18.21%
-
Net Worth 422,090 495,143 489,681 493,305 533,965 539,758 513,552 -12.26%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 112,058 - - 78,911 39,302 - -
Div Payout % - 364.41% - - 370.37% 141.51% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 422,090 495,143 489,681 493,305 533,965 539,758 513,552 -12.26%
NOSH 260,549 260,601 259,090 262,396 263,037 262,018 263,360 -0.71%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.01% 12.24% 1.31% 12.42% 10.40% 13.36% 6.75% -
ROE 6.85% 6.21% 0.58% 5.90% 3.99% 5.15% 2.56% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 100.83 96.44 83.79 89.41 77.92 79.36 74.08 22.84%
EPS 11.10 11.80 1.10 11.10 8.10 10.60 5.00 70.26%
DPS 0.00 43.00 0.00 0.00 30.00 15.00 0.00 -
NAPS 1.62 1.90 1.89 1.88 2.03 2.06 1.95 -11.63%
Adjusted Per Share Value based on latest NOSH - 262,396
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 100.47 96.12 83.02 89.72 78.39 79.53 74.61 21.96%
EPS 11.06 11.76 1.09 11.14 8.15 10.62 5.04 68.94%
DPS 0.00 42.86 0.00 0.00 30.18 15.03 0.00 -
NAPS 1.6143 1.8937 1.8728 1.8866 2.0421 2.0643 1.9641 -12.26%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.00 3.72 3.68 3.92 4.26 4.24 4.08 -
P/RPS 3.97 3.86 4.39 4.38 5.47 5.34 5.51 -19.64%
P/EPS 36.04 31.53 334.55 35.32 52.59 40.00 81.60 -42.03%
EY 2.78 3.17 0.30 2.83 1.90 2.50 1.23 72.30%
DY 0.00 11.56 0.00 0.00 7.04 3.54 0.00 -
P/NAPS 2.47 1.96 1.95 2.09 2.10 2.06 2.09 11.79%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 06/08/08 07/05/08 26/02/08 07/11/07 08/08/07 09/05/07 28/02/07 -
Price 4.46 4.20 3.80 3.90 3.94 4.32 4.16 -
P/RPS 4.42 4.36 4.54 4.36 5.06 5.44 5.62 -14.80%
P/EPS 40.18 35.59 345.45 35.14 48.64 40.75 83.20 -38.47%
EY 2.49 2.81 0.29 2.85 2.06 2.45 1.20 62.75%
DY 0.00 10.24 0.00 0.00 7.61 3.47 0.00 -
P/NAPS 2.75 2.21 2.01 2.07 1.94 2.10 2.13 18.58%

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