[JTINTER] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -67.83%
YoY- 228.74%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 276,505 288,889 291,504 253,206 271,282 262,701 251,322 6.56%
PBT 36,103 40,781 44,888 12,176 40,135 39,619 42,124 -9.76%
Tax -9,386 -10,807 -11,895 -2,807 -11,016 -10,698 -11,373 -12.00%
NP 26,717 29,974 32,993 9,369 29,119 28,921 30,751 -8.94%
-
NP to SH 26,717 29,974 32,993 9,369 29,119 28,921 30,751 -8.94%
-
Tax Rate 26.00% 26.50% 26.50% 23.05% 27.45% 27.00% 27.00% -
Total Cost 249,788 258,915 258,511 243,837 242,163 233,780 220,571 8.63%
-
Net Worth 326,773 328,410 298,508 460,642 453,836 422,090 495,143 -24.17%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 39,212 39,096 - - - - 112,058 -50.31%
Div Payout % 146.77% 130.43% - - - - 364.41% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 326,773 328,410 298,508 460,642 453,836 422,090 495,143 -24.17%
NOSH 261,418 260,643 261,849 260,250 262,333 260,549 260,601 0.20%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.66% 10.38% 11.32% 3.70% 10.73% 11.01% 12.24% -
ROE 8.18% 9.13% 11.05% 2.03% 6.42% 6.85% 6.21% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 105.77 110.84 111.33 97.29 103.41 100.83 96.44 6.34%
EPS 10.22 11.50 12.60 3.60 11.10 11.10 11.80 -9.13%
DPS 15.00 15.00 0.00 0.00 0.00 0.00 43.00 -50.41%
NAPS 1.25 1.26 1.14 1.77 1.73 1.62 1.90 -24.33%
Adjusted Per Share Value based on latest NOSH - 260,250
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 105.75 110.49 111.49 96.84 103.75 100.47 96.12 6.56%
EPS 10.22 11.46 12.62 3.58 11.14 11.06 11.76 -8.92%
DPS 15.00 14.95 0.00 0.00 0.00 0.00 42.86 -50.30%
NAPS 1.2497 1.256 1.1416 1.7617 1.7357 1.6143 1.8937 -24.18%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.74 4.48 4.52 4.44 4.36 4.00 3.72 -
P/RPS 4.48 4.04 4.06 4.56 4.22 3.97 3.86 10.43%
P/EPS 46.38 38.96 35.87 123.33 39.28 36.04 31.53 29.31%
EY 2.16 2.57 2.79 0.81 2.55 2.78 3.17 -22.54%
DY 3.16 3.35 0.00 0.00 0.00 0.00 11.56 -57.84%
P/NAPS 3.79 3.56 3.96 2.51 2.52 2.47 1.96 55.14%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 19/08/09 20/05/09 24/02/09 05/11/08 06/08/08 07/05/08 -
Price 4.66 4.69 4.20 4.52 4.32 4.46 4.20 -
P/RPS 4.41 4.23 3.77 4.65 4.18 4.42 4.36 0.76%
P/EPS 45.60 40.78 33.33 125.56 38.92 40.18 35.59 17.94%
EY 2.19 2.45 3.00 0.80 2.57 2.49 2.81 -15.29%
DY 3.22 3.20 0.00 0.00 0.00 0.00 10.24 -53.72%
P/NAPS 3.73 3.72 3.68 2.55 2.50 2.75 2.21 41.71%

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