[JTINTER] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -2.11%
YoY- 10.87%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 965,705 907,960 864,586 842,591 831,948 826,740 807,425 12.68%
PBT 128,164 118,027 114,106 125,834 131,940 129,939 123,810 2.33%
Tax -36,516 -33,994 -33,050 -34,460 -38,593 -38,296 -37,008 -0.88%
NP 91,648 84,033 81,056 91,374 93,347 91,643 86,802 3.69%
-
NP to SH 91,648 84,033 81,056 91,374 93,347 91,643 86,802 3.69%
-
Tax Rate 28.49% 28.80% 28.96% 27.39% 29.25% 29.47% 29.89% -
Total Cost 874,057 823,927 783,530 751,217 738,601 735,097 720,623 13.74%
-
Net Worth 422,090 495,143 489,681 493,305 533,965 539,758 513,552 -12.26%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 112,058 190,969 118,213 118,213 157,414 117,707 78,404 26.91%
Div Payout % 122.27% 227.26% 145.84% 129.37% 168.63% 128.44% 90.33% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 422,090 495,143 489,681 493,305 533,965 539,758 513,552 -12.26%
NOSH 260,549 260,601 259,090 262,396 263,037 262,018 263,360 -0.71%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.49% 9.26% 9.38% 10.84% 11.22% 11.08% 10.75% -
ROE 21.71% 16.97% 16.55% 18.52% 17.48% 16.98% 16.90% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 370.64 348.41 333.70 321.11 316.29 315.53 306.59 13.49%
EPS 35.17 32.25 31.28 34.82 35.49 34.98 32.96 4.42%
DPS 43.00 73.00 45.00 45.00 60.00 45.00 30.00 27.15%
NAPS 1.62 1.90 1.89 1.88 2.03 2.06 1.95 -11.63%
Adjusted Per Share Value based on latest NOSH - 262,396
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 369.33 347.25 330.66 322.25 318.18 316.19 308.80 12.68%
EPS 35.05 32.14 31.00 34.95 35.70 35.05 33.20 3.68%
DPS 42.86 73.04 45.21 45.21 60.20 45.02 29.99 26.90%
NAPS 1.6143 1.8937 1.8728 1.8866 2.0421 2.0643 1.9641 -12.26%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.00 3.72 3.68 3.92 4.26 4.24 4.08 -
P/RPS 1.08 1.07 1.10 1.22 1.35 1.34 1.33 -12.97%
P/EPS 11.37 11.54 11.76 11.26 12.00 12.12 12.38 -5.52%
EY 8.79 8.67 8.50 8.88 8.33 8.25 8.08 5.78%
DY 10.75 19.62 12.23 11.48 14.08 10.61 7.35 28.87%
P/NAPS 2.47 1.96 1.95 2.09 2.10 2.06 2.09 11.79%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 06/08/08 07/05/08 26/02/08 07/11/07 08/08/07 09/05/07 28/02/07 -
Price 4.46 4.20 3.80 3.90 3.94 4.32 4.16 -
P/RPS 1.20 1.21 1.14 1.21 1.25 1.37 1.36 -8.01%
P/EPS 12.68 13.02 12.15 11.20 11.10 12.35 12.62 0.31%
EY 7.89 7.68 8.23 8.93 9.01 8.10 7.92 -0.25%
DY 9.64 17.38 11.84 11.54 15.23 10.42 7.21 21.38%
P/NAPS 2.75 2.21 2.01 2.07 1.94 2.10 2.13 18.58%

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