[JTINTER] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -8.56%
YoY- -7.19%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 831,948 826,740 807,425 762,918 812,100 811,066 828,858 0.24%
PBT 131,940 129,939 123,810 109,298 119,752 120,480 124,571 3.91%
Tax -38,593 -38,296 -37,008 -26,880 -29,615 -30,003 -31,907 13.56%
NP 93,347 91,643 86,802 82,418 90,137 90,477 92,664 0.49%
-
NP to SH 93,347 91,643 86,802 82,418 90,137 90,477 92,664 0.49%
-
Tax Rate 29.25% 29.47% 29.89% 24.59% 24.73% 24.90% 25.61% -
Total Cost 738,601 735,097 720,623 680,500 721,963 720,589 736,194 0.21%
-
Net Worth 533,965 539,758 513,552 525,285 522,720 502,962 475,369 8.08%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 157,414 117,707 78,404 78,404 78,546 78,701 78,701 58.94%
Div Payout % 168.63% 128.44% 90.33% 95.13% 87.14% 86.99% 84.93% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 533,965 539,758 513,552 525,285 522,720 502,962 475,369 8.08%
NOSH 263,037 262,018 263,360 261,336 261,360 260,602 258,352 1.20%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.22% 11.08% 10.75% 10.80% 11.10% 11.16% 11.18% -
ROE 17.48% 16.98% 16.90% 15.69% 17.24% 17.99% 19.49% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 316.29 315.53 306.59 291.93 310.72 311.23 320.82 -0.94%
EPS 35.49 34.98 32.96 31.54 34.49 34.72 35.87 -0.70%
DPS 60.00 45.00 30.00 30.00 30.00 30.00 30.00 58.94%
NAPS 2.03 2.06 1.95 2.01 2.00 1.93 1.84 6.78%
Adjusted Per Share Value based on latest NOSH - 261,336
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 318.18 316.19 308.80 291.78 310.59 310.19 317.00 0.24%
EPS 35.70 35.05 33.20 31.52 34.47 34.60 35.44 0.48%
DPS 60.20 45.02 29.99 29.99 30.04 30.10 30.10 58.94%
NAPS 2.0421 2.0643 1.9641 2.009 1.9991 1.9236 1.818 8.08%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.26 4.24 4.08 4.04 4.10 4.10 4.06 -
P/RPS 1.35 1.34 1.33 1.38 1.32 1.32 1.27 4.16%
P/EPS 12.00 12.12 12.38 12.81 11.89 11.81 11.32 3.97%
EY 8.33 8.25 8.08 7.81 8.41 8.47 8.83 -3.82%
DY 14.08 10.61 7.35 7.43 7.32 7.32 7.39 53.86%
P/NAPS 2.10 2.06 2.09 2.01 2.05 2.12 2.21 -3.35%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 08/08/07 09/05/07 28/02/07 09/11/06 09/08/06 10/05/06 22/02/06 -
Price 3.94 4.32 4.16 4.06 4.04 4.12 4.12 -
P/RPS 1.25 1.37 1.36 1.39 1.30 1.32 1.28 -1.57%
P/EPS 11.10 12.35 12.62 12.87 11.71 11.87 11.49 -2.28%
EY 9.01 8.10 7.92 7.77 8.54 8.43 8.71 2.28%
DY 15.23 10.42 7.21 7.39 7.43 7.28 7.28 63.79%
P/NAPS 1.94 2.10 2.13 2.02 2.02 2.13 2.24 -9.16%

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