[JTINTER] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 7.11%
YoY- 21.1%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,110,104 1,104,881 1,078,693 1,038,511 1,002,391 965,705 907,960 14.32%
PBT 133,948 137,980 136,818 134,054 130,604 128,164 118,027 8.79%
Tax -34,895 -36,525 -36,416 -35,894 -38,963 -36,516 -33,994 1.75%
NP 99,053 101,455 100,402 98,160 91,641 91,648 84,033 11.57%
-
NP to SH 99,053 101,455 100,402 98,160 91,641 91,648 84,033 11.57%
-
Tax Rate 26.05% 26.47% 26.62% 26.78% 29.83% 28.49% 28.80% -
Total Cost 1,011,051 1,003,426 978,291 940,351 910,750 874,057 823,927 14.60%
-
Net Worth 326,773 328,410 298,508 460,642 453,836 422,090 495,143 -24.17%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 78,309 39,096 - 112,058 112,058 112,058 190,969 -44.77%
Div Payout % 79.06% 38.54% - 114.16% 122.28% 122.27% 227.26% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 326,773 328,410 298,508 460,642 453,836 422,090 495,143 -24.17%
NOSH 261,418 260,643 261,849 260,250 262,333 260,549 260,601 0.20%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.92% 9.18% 9.31% 9.45% 9.14% 9.49% 9.26% -
ROE 30.31% 30.89% 33.63% 21.31% 20.19% 21.71% 16.97% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 424.65 423.91 411.95 399.04 382.11 370.64 348.41 14.08%
EPS 37.89 38.92 38.34 37.72 34.93 35.17 32.25 11.33%
DPS 30.00 15.00 0.00 43.00 43.00 43.00 73.00 -44.69%
NAPS 1.25 1.26 1.14 1.77 1.73 1.62 1.90 -24.33%
Adjusted Per Share Value based on latest NOSH - 260,250
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 424.56 422.56 412.55 397.18 383.36 369.33 347.25 14.32%
EPS 37.88 38.80 38.40 37.54 35.05 35.05 32.14 11.56%
DPS 29.95 14.95 0.00 42.86 42.86 42.86 73.04 -44.77%
NAPS 1.2497 1.256 1.1416 1.7617 1.7357 1.6143 1.8937 -24.18%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.74 4.48 4.52 4.44 4.36 4.00 3.72 -
P/RPS 1.12 1.06 1.10 1.11 1.14 1.08 1.07 3.08%
P/EPS 12.51 11.51 11.79 11.77 12.48 11.37 11.54 5.52%
EY 7.99 8.69 8.48 8.49 8.01 8.79 8.67 -5.29%
DY 6.33 3.35 0.00 9.68 9.86 10.75 19.62 -52.92%
P/NAPS 3.79 3.56 3.96 2.51 2.52 2.47 1.96 55.14%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 19/08/09 20/05/09 24/02/09 05/11/08 06/08/08 07/05/08 -
Price 4.66 4.69 4.20 4.52 4.32 4.46 4.20 -
P/RPS 1.10 1.11 1.02 1.13 1.13 1.20 1.21 -6.15%
P/EPS 12.30 12.05 10.95 11.98 12.37 12.68 13.02 -3.71%
EY 8.13 8.30 9.13 8.34 8.09 7.89 7.68 3.86%
DY 6.44 3.20 0.00 9.51 9.95 9.64 17.38 -48.37%
P/NAPS 3.73 3.72 3.68 2.55 2.50 2.75 2.21 41.71%

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