[JTINTER] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -30.46%
YoY- 98.3%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 315,946 298,505 313,179 301,311 276,505 288,889 291,504 5.50%
PBT 47,158 45,051 50,685 21,781 36,103 40,781 44,888 3.34%
Tax -12,025 -11,486 -12,927 -3,202 -9,386 -10,807 -11,895 0.72%
NP 35,133 33,565 37,758 18,579 26,717 29,974 32,993 4.27%
-
NP to SH 35,133 33,565 37,758 18,579 26,717 29,974 32,993 4.27%
-
Tax Rate 25.50% 25.50% 25.50% 14.70% 26.00% 26.50% 26.50% -
Total Cost 280,813 264,940 275,421 282,732 249,788 258,915 258,511 5.66%
-
Net Worth 392,715 387,030 353,288 316,628 326,773 328,410 298,508 20.04%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 39,240 39,242 - - 39,212 39,096 - -
Div Payout % 111.69% 116.91% - - 146.77% 130.43% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 392,715 387,030 353,288 316,628 326,773 328,410 298,508 20.04%
NOSH 261,600 261,613 261,482 261,676 261,418 260,643 261,849 -0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.12% 11.24% 12.06% 6.17% 9.66% 10.38% 11.32% -
ROE 8.95% 8.67% 10.69% 5.87% 8.18% 9.13% 11.05% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 120.77 114.10 119.77 115.15 105.77 110.84 111.33 5.57%
EPS 13.43 12.83 14.44 7.10 10.22 11.50 12.60 4.34%
DPS 15.00 15.00 0.00 0.00 15.00 15.00 0.00 -
NAPS 1.5012 1.4794 1.3511 1.21 1.25 1.26 1.14 20.12%
Adjusted Per Share Value based on latest NOSH - 261,676
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 120.83 114.16 119.78 115.24 105.75 110.49 111.49 5.50%
EPS 13.44 12.84 14.44 7.11 10.22 11.46 12.62 4.28%
DPS 15.01 15.01 0.00 0.00 15.00 14.95 0.00 -
NAPS 1.5019 1.4802 1.3512 1.2109 1.2497 1.256 1.1416 20.04%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.63 5.25 5.50 4.87 4.74 4.48 4.52 -
P/RPS 4.66 4.60 4.59 4.23 4.48 4.04 4.06 9.61%
P/EPS 41.92 40.92 38.09 68.59 46.38 38.96 35.87 10.93%
EY 2.39 2.44 2.63 1.46 2.16 2.57 2.79 -9.79%
DY 2.66 2.86 0.00 0.00 3.16 3.35 0.00 -
P/NAPS 3.75 3.55 4.07 4.02 3.79 3.56 3.96 -3.56%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 12/08/10 13/05/10 23/02/10 24/11/09 19/08/09 20/05/09 -
Price 5.93 5.60 5.36 5.09 4.66 4.69 4.20 -
P/RPS 4.91 4.91 4.48 4.42 4.41 4.23 3.77 19.24%
P/EPS 44.15 43.65 37.12 71.69 45.60 40.78 33.33 20.59%
EY 2.26 2.29 2.69 1.39 2.19 2.45 3.00 -17.19%
DY 2.53 2.68 0.00 0.00 3.22 3.20 0.00 -
P/NAPS 3.95 3.79 3.97 4.21 3.73 3.72 3.68 4.82%

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