[JTINTER] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
05-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -0.01%
YoY- 0.29%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,104,881 1,078,693 1,038,511 1,002,391 965,705 907,960 864,586 17.77%
PBT 137,980 136,818 134,054 130,604 128,164 118,027 114,106 13.51%
Tax -36,525 -36,416 -35,894 -38,963 -36,516 -33,994 -33,050 6.89%
NP 101,455 100,402 98,160 91,641 91,648 84,033 81,056 16.15%
-
NP to SH 101,455 100,402 98,160 91,641 91,648 84,033 81,056 16.15%
-
Tax Rate 26.47% 26.62% 26.78% 29.83% 28.49% 28.80% 28.96% -
Total Cost 1,003,426 978,291 940,351 910,750 874,057 823,927 783,530 17.94%
-
Net Worth 328,410 298,508 460,642 453,836 422,090 495,143 489,681 -23.39%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 39,096 - 112,058 112,058 112,058 190,969 118,213 -52.20%
Div Payout % 38.54% - 114.16% 122.28% 122.27% 227.26% 145.84% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 328,410 298,508 460,642 453,836 422,090 495,143 489,681 -23.39%
NOSH 260,643 261,849 260,250 262,333 260,549 260,601 259,090 0.39%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.18% 9.31% 9.45% 9.14% 9.49% 9.26% 9.38% -
ROE 30.89% 33.63% 21.31% 20.19% 21.71% 16.97% 16.55% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 423.91 411.95 399.04 382.11 370.64 348.41 333.70 17.31%
EPS 38.92 38.34 37.72 34.93 35.17 32.25 31.28 15.69%
DPS 15.00 0.00 43.00 43.00 43.00 73.00 45.00 -51.95%
NAPS 1.26 1.14 1.77 1.73 1.62 1.90 1.89 -23.70%
Adjusted Per Share Value based on latest NOSH - 262,333
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 422.56 412.55 397.18 383.36 369.33 347.25 330.66 17.77%
EPS 38.80 38.40 37.54 35.05 35.05 32.14 31.00 16.15%
DPS 14.95 0.00 42.86 42.86 42.86 73.04 45.21 -52.21%
NAPS 1.256 1.1416 1.7617 1.7357 1.6143 1.8937 1.8728 -23.40%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 4.48 4.52 4.44 4.36 4.00 3.72 3.68 -
P/RPS 1.06 1.10 1.11 1.14 1.08 1.07 1.10 -2.44%
P/EPS 11.51 11.79 11.77 12.48 11.37 11.54 11.76 -1.42%
EY 8.69 8.48 8.49 8.01 8.79 8.67 8.50 1.48%
DY 3.35 0.00 9.68 9.86 10.75 19.62 12.23 -57.85%
P/NAPS 3.56 3.96 2.51 2.52 2.47 1.96 1.95 49.42%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 20/05/09 24/02/09 05/11/08 06/08/08 07/05/08 26/02/08 -
Price 4.69 4.20 4.52 4.32 4.46 4.20 3.80 -
P/RPS 1.11 1.02 1.13 1.13 1.20 1.21 1.14 -1.76%
P/EPS 12.05 10.95 11.98 12.37 12.68 13.02 12.15 -0.54%
EY 8.30 9.13 8.34 8.09 7.89 7.68 8.23 0.56%
DY 3.20 0.00 9.51 9.95 9.64 17.38 11.84 -58.23%
P/NAPS 3.72 3.68 2.55 2.50 2.75 2.21 2.01 50.79%

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