[JTINTER] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 108.89%
YoY- 9.36%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 290,009 319,159 303,783 321,379 265,584 334,861 306,638 -3.63%
PBT 9,571 41,825 39,504 50,642 23,694 53,359 40,900 -61.85%
Tax -6,577 -10,666 -10,093 -12,894 -5,623 -13,607 -10,429 -26.35%
NP 2,994 31,159 29,411 37,748 18,071 39,752 30,471 -78.55%
-
NP to SH 2,994 31,159 29,411 37,748 18,071 39,752 30,471 -78.55%
-
Tax Rate 68.72% 25.50% 25.55% 25.46% 23.73% 25.50% 25.50% -
Total Cost 287,015 288,000 274,372 283,631 247,513 295,109 276,167 2.58%
-
Net Worth 353,318 377,727 375,075 492,372 454,494 436,435 426,149 -11.69%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 28,778 28,757 162,188 - - 39,233 -
Div Payout % - 92.36% 97.78% 429.66% - - 128.76% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 353,318 377,727 375,075 492,372 454,494 436,435 426,149 -11.69%
NOSH 262,631 261,620 261,431 261,593 261,519 261,526 261,553 0.27%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.03% 9.76% 9.68% 11.75% 6.80% 11.87% 9.94% -
ROE 0.85% 8.25% 7.84% 7.67% 3.98% 9.11% 7.15% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 110.42 121.99 116.20 122.85 101.55 128.04 117.24 -3.89%
EPS 1.14 11.91 11.25 14.43 6.91 15.20 11.65 -78.61%
DPS 0.00 11.00 11.00 62.00 0.00 0.00 15.00 -
NAPS 1.3453 1.4438 1.4347 1.8822 1.7379 1.6688 1.6293 -11.93%
Adjusted Per Share Value based on latest NOSH - 261,593
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 110.91 122.06 116.18 122.91 101.57 128.07 117.27 -3.63%
EPS 1.15 11.92 11.25 14.44 6.91 15.20 11.65 -78.49%
DPS 0.00 11.01 11.00 62.03 0.00 0.00 15.00 -
NAPS 1.3513 1.4446 1.4345 1.8831 1.7382 1.6691 1.6298 -11.69%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 6.55 6.65 7.00 6.62 7.39 5.88 7.13 -
P/RPS 5.93 5.45 6.02 5.39 7.28 4.59 6.08 -1.64%
P/EPS 574.56 55.84 62.22 45.88 106.95 38.68 61.20 342.02%
EY 0.17 1.79 1.61 2.18 0.94 2.59 1.63 -77.69%
DY 0.00 1.65 1.57 9.37 0.00 0.00 2.10 -
P/NAPS 4.87 4.61 4.88 3.52 4.25 3.52 4.38 7.29%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 09/08/12 24/05/12 27/02/12 21/11/11 16/08/11 -
Price 6.45 6.78 6.92 6.82 7.16 6.40 6.90 -
P/RPS 5.84 5.56 5.96 5.55 7.05 5.00 5.89 -0.56%
P/EPS 565.79 56.93 61.51 47.26 103.62 42.11 59.23 347.13%
EY 0.18 1.76 1.63 2.12 0.97 2.38 1.69 -77.37%
DY 0.00 1.62 1.59 9.09 0.00 0.00 2.17 -
P/NAPS 4.79 4.70 4.82 3.62 4.12 3.84 4.23 8.60%

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