[JTINTER] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 103.57%
YoY- 3.22%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 345,880 330,834 307,275 325,236 309,928 290,009 319,159 5.51%
PBT 55,067 28,131 41,327 41,532 53,350 9,571 41,825 20.14%
Tax -14,042 -7,978 -10,538 -10,591 -13,604 -6,577 -10,666 20.14%
NP 41,025 20,153 30,789 30,941 39,746 2,994 31,159 20.14%
-
NP to SH 41,025 20,153 30,789 30,941 39,746 2,994 31,159 20.14%
-
Tax Rate 25.50% 28.36% 25.50% 25.50% 25.50% 68.72% 25.50% -
Total Cost 304,855 310,681 276,486 294,295 270,182 287,015 288,000 3.86%
-
Net Worth 398,509 357,369 369,703 367,630 336,612 353,318 377,727 3.63%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 28,774 28,770 - - 28,778 -
Div Payout % - - 93.46% 92.98% - - 92.36% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 398,509 357,369 369,703 367,630 336,612 353,318 377,727 3.63%
NOSH 261,472 261,387 261,588 261,546 261,486 262,631 261,620 -0.03%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.86% 6.09% 10.02% 9.51% 12.82% 1.03% 9.76% -
ROE 10.29% 5.64% 8.33% 8.42% 11.81% 0.85% 8.25% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 132.28 126.57 117.46 124.35 118.53 110.42 121.99 5.55%
EPS 15.69 7.71 11.77 11.83 15.20 1.14 11.91 20.19%
DPS 0.00 0.00 11.00 11.00 0.00 0.00 11.00 -
NAPS 1.5241 1.3672 1.4133 1.4056 1.2873 1.3453 1.4438 3.67%
Adjusted Per Share Value based on latest NOSH - 261,472
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 132.28 126.53 117.52 124.39 118.53 110.91 122.06 5.51%
EPS 15.69 7.71 11.78 11.83 15.20 1.15 11.92 20.12%
DPS 0.00 0.00 11.00 11.00 0.00 0.00 11.01 -
NAPS 1.5241 1.3668 1.4139 1.406 1.2874 1.3513 1.4446 3.63%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 6.50 6.48 6.36 6.75 6.24 6.55 6.65 -
P/RPS 4.91 5.12 5.41 5.43 5.26 5.93 5.45 -6.72%
P/EPS 41.43 84.05 54.04 57.06 41.05 574.56 55.84 -18.05%
EY 2.41 1.19 1.85 1.75 2.44 0.17 1.79 21.95%
DY 0.00 0.00 1.73 1.63 0.00 0.00 1.65 -
P/NAPS 4.26 4.74 4.50 4.80 4.85 4.87 4.61 -5.13%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 25/02/14 21/11/13 23/08/13 21/05/13 26/02/13 28/11/12 -
Price 8.18 6.26 6.50 6.47 6.80 6.45 6.78 -
P/RPS 6.18 4.95 5.53 5.20 5.74 5.84 5.56 7.30%
P/EPS 52.14 81.19 55.23 54.69 44.74 565.79 56.93 -5.69%
EY 1.92 1.23 1.81 1.83 2.24 0.18 1.76 5.97%
DY 0.00 0.00 1.69 1.70 0.00 0.00 1.62 -
P/NAPS 5.37 4.58 4.60 4.60 5.28 4.79 4.70 9.29%

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