[JTINTER] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -90.21%
YoY- -78.36%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 271,282 262,701 251,322 217,086 234,596 204,956 207,948 19.33%
PBT 40,135 39,619 42,124 8,726 37,695 29,482 38,203 3.33%
Tax -11,016 -10,698 -11,373 -5,876 -8,569 -8,176 -10,429 3.70%
NP 29,119 28,921 30,751 2,850 29,126 21,306 27,774 3.19%
-
NP to SH 29,119 28,921 30,751 2,850 29,126 21,306 27,774 3.19%
-
Tax Rate 27.45% 27.00% 27.00% 67.34% 22.73% 27.73% 27.30% -
Total Cost 242,163 233,780 220,571 214,236 205,470 183,650 180,174 21.72%
-
Net Worth 453,836 422,090 495,143 489,681 493,305 533,965 539,758 -10.88%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 112,058 - - 78,911 39,302 -
Div Payout % - - 364.41% - - 370.37% 141.51% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 453,836 422,090 495,143 489,681 493,305 533,965 539,758 -10.88%
NOSH 262,333 260,549 260,601 259,090 262,396 263,037 262,018 0.07%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.73% 11.01% 12.24% 1.31% 12.42% 10.40% 13.36% -
ROE 6.42% 6.85% 6.21% 0.58% 5.90% 3.99% 5.15% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 103.41 100.83 96.44 83.79 89.41 77.92 79.36 19.24%
EPS 11.10 11.10 11.80 1.10 11.10 8.10 10.60 3.11%
DPS 0.00 0.00 43.00 0.00 0.00 30.00 15.00 -
NAPS 1.73 1.62 1.90 1.89 1.88 2.03 2.06 -10.95%
Adjusted Per Share Value based on latest NOSH - 259,090
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 103.75 100.47 96.12 83.02 89.72 78.39 79.53 19.33%
EPS 11.14 11.06 11.76 1.09 11.14 8.15 10.62 3.22%
DPS 0.00 0.00 42.86 0.00 0.00 30.18 15.03 -
NAPS 1.7357 1.6143 1.8937 1.8728 1.8866 2.0421 2.0643 -10.88%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 4.36 4.00 3.72 3.68 3.92 4.26 4.24 -
P/RPS 4.22 3.97 3.86 4.39 4.38 5.47 5.34 -14.48%
P/EPS 39.28 36.04 31.53 334.55 35.32 52.59 40.00 -1.20%
EY 2.55 2.78 3.17 0.30 2.83 1.90 2.50 1.32%
DY 0.00 0.00 11.56 0.00 0.00 7.04 3.54 -
P/NAPS 2.52 2.47 1.96 1.95 2.09 2.10 2.06 14.33%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 05/11/08 06/08/08 07/05/08 26/02/08 07/11/07 08/08/07 09/05/07 -
Price 4.32 4.46 4.20 3.80 3.90 3.94 4.32 -
P/RPS 4.18 4.42 4.36 4.54 4.36 5.06 5.44 -16.06%
P/EPS 38.92 40.18 35.59 345.45 35.14 48.64 40.75 -3.00%
EY 2.57 2.49 2.81 0.29 2.85 2.06 2.45 3.23%
DY 0.00 0.00 10.24 0.00 0.00 7.61 3.47 -
P/NAPS 2.50 2.75 2.21 2.01 2.07 1.94 2.10 12.29%

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