[JTINTER] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
06-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 9.06%
YoY- -1.82%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,078,693 1,038,511 1,002,391 965,705 907,960 864,586 842,591 17.88%
PBT 136,818 134,054 130,604 128,164 118,027 114,106 125,834 5.73%
Tax -36,416 -35,894 -38,963 -36,516 -33,994 -33,050 -34,460 3.74%
NP 100,402 98,160 91,641 91,648 84,033 81,056 91,374 6.47%
-
NP to SH 100,402 98,160 91,641 91,648 84,033 81,056 91,374 6.47%
-
Tax Rate 26.62% 26.78% 29.83% 28.49% 28.80% 28.96% 27.39% -
Total Cost 978,291 940,351 910,750 874,057 823,927 783,530 751,217 19.23%
-
Net Worth 298,508 460,642 453,836 422,090 495,143 489,681 493,305 -28.43%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 112,058 112,058 112,058 190,969 118,213 118,213 -
Div Payout % - 114.16% 122.28% 122.27% 227.26% 145.84% 129.37% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 298,508 460,642 453,836 422,090 495,143 489,681 493,305 -28.43%
NOSH 261,849 260,250 262,333 260,549 260,601 259,090 262,396 -0.13%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 9.31% 9.45% 9.14% 9.49% 9.26% 9.38% 10.84% -
ROE 33.63% 21.31% 20.19% 21.71% 16.97% 16.55% 18.52% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 411.95 399.04 382.11 370.64 348.41 333.70 321.11 18.04%
EPS 38.34 37.72 34.93 35.17 32.25 31.28 34.82 6.62%
DPS 0.00 43.00 43.00 43.00 73.00 45.00 45.00 -
NAPS 1.14 1.77 1.73 1.62 1.90 1.89 1.88 -28.33%
Adjusted Per Share Value based on latest NOSH - 260,549
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 412.55 397.18 383.36 369.33 347.25 330.66 322.25 17.88%
EPS 38.40 37.54 35.05 35.05 32.14 31.00 34.95 6.47%
DPS 0.00 42.86 42.86 42.86 73.04 45.21 45.21 -
NAPS 1.1416 1.7617 1.7357 1.6143 1.8937 1.8728 1.8866 -28.43%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 4.52 4.44 4.36 4.00 3.72 3.68 3.92 -
P/RPS 1.10 1.11 1.14 1.08 1.07 1.10 1.22 -6.66%
P/EPS 11.79 11.77 12.48 11.37 11.54 11.76 11.26 3.11%
EY 8.48 8.49 8.01 8.79 8.67 8.50 8.88 -3.02%
DY 0.00 9.68 9.86 10.75 19.62 12.23 11.48 -
P/NAPS 3.96 2.51 2.52 2.47 1.96 1.95 2.09 53.06%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 24/02/09 05/11/08 06/08/08 07/05/08 26/02/08 07/11/07 -
Price 4.20 4.52 4.32 4.46 4.20 3.80 3.90 -
P/RPS 1.02 1.13 1.13 1.20 1.21 1.14 1.21 -10.75%
P/EPS 10.95 11.98 12.37 12.68 13.02 12.15 11.20 -1.49%
EY 9.13 8.34 8.09 7.89 7.68 8.23 8.93 1.48%
DY 0.00 9.51 9.95 9.64 17.38 11.84 11.54 -
P/NAPS 3.68 2.55 2.50 2.75 2.21 2.01 2.07 46.70%

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