[JTINTER] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.67%
YoY- 31.5%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 306,638 290,727 277,491 315,946 298,505 313,179 301,311 1.17%
PBT 40,900 46,332 36,025 47,158 45,051 50,685 21,781 52.38%
Tax -10,429 -11,815 -8,668 -12,025 -11,486 -12,927 -3,202 120.20%
NP 30,471 34,517 27,357 35,133 33,565 37,758 18,579 39.19%
-
NP to SH 30,471 34,517 27,357 35,133 33,565 37,758 18,579 39.19%
-
Tax Rate 25.50% 25.50% 24.06% 25.50% 25.50% 25.50% 14.70% -
Total Cost 276,167 256,210 250,134 280,813 264,940 275,421 282,732 -1.55%
-
Net Worth 426,149 425,003 390,556 392,715 387,030 353,288 316,628 21.96%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 39,233 39,223 - 39,240 39,242 - - -
Div Payout % 128.76% 113.64% - 111.69% 116.91% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 426,149 425,003 390,556 392,715 387,030 353,288 316,628 21.96%
NOSH 261,553 261,492 261,539 261,600 261,613 261,482 261,676 -0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.94% 11.87% 9.86% 11.12% 11.24% 12.06% 6.17% -
ROE 7.15% 8.12% 7.00% 8.95% 8.67% 10.69% 5.87% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 117.24 111.18 106.10 120.77 114.10 119.77 115.15 1.20%
EPS 11.65 13.20 10.46 13.43 12.83 14.44 7.10 39.24%
DPS 15.00 15.00 0.00 15.00 15.00 0.00 0.00 -
NAPS 1.6293 1.6253 1.4933 1.5012 1.4794 1.3511 1.21 22.00%
Adjusted Per Share Value based on latest NOSH - 261,600
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 117.27 111.19 106.13 120.83 114.16 119.78 115.24 1.17%
EPS 11.65 13.20 10.46 13.44 12.84 14.44 7.11 39.11%
DPS 15.00 15.00 0.00 15.01 15.01 0.00 0.00 -
NAPS 1.6298 1.6254 1.4937 1.5019 1.4802 1.3512 1.2109 21.97%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 7.13 7.00 6.05 5.63 5.25 5.50 4.87 -
P/RPS 6.08 6.30 5.70 4.66 4.60 4.59 4.23 27.44%
P/EPS 61.20 53.03 57.84 41.92 40.92 38.09 68.59 -7.33%
EY 1.63 1.89 1.73 2.39 2.44 2.63 1.46 7.64%
DY 2.10 2.14 0.00 2.66 2.86 0.00 0.00 -
P/NAPS 4.38 4.31 4.05 3.75 3.55 4.07 4.02 5.90%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 12/05/11 24/02/11 11/11/10 12/08/10 13/05/10 23/02/10 -
Price 6.90 7.16 6.60 5.93 5.60 5.36 5.09 -
P/RPS 5.89 6.44 6.22 4.91 4.91 4.48 4.42 21.15%
P/EPS 59.23 54.24 63.10 44.15 43.65 37.12 71.69 -11.98%
EY 1.69 1.84 1.58 2.26 2.29 2.69 1.39 13.95%
DY 2.17 2.09 0.00 2.53 2.68 0.00 0.00 -
P/NAPS 4.23 4.41 4.42 3.95 3.79 3.97 4.21 0.31%

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