[JTINTER] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 9.3%
YoY- 10.29%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,228,941 1,189,500 1,179,884 1,158,209 1,110,104 1,104,881 1,078,693 9.07%
PBT 164,675 153,620 149,350 143,553 133,948 137,980 136,818 13.13%
Tax -39,640 -37,001 -36,322 -35,290 -34,895 -36,525 -36,416 5.81%
NP 125,035 116,619 113,028 108,263 99,053 101,455 100,402 15.73%
-
NP to SH 125,035 116,619 113,028 108,263 99,053 101,455 100,402 15.73%
-
Tax Rate 24.07% 24.09% 24.32% 24.58% 26.05% 26.47% 26.62% -
Total Cost 1,103,906 1,072,881 1,066,856 1,049,946 1,011,051 1,003,426 978,291 8.37%
-
Net Worth 392,715 387,030 353,288 316,628 326,773 328,410 298,508 20.04%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 78,482 78,454 78,309 78,309 78,309 39,096 - -
Div Payout % 62.77% 67.27% 69.28% 72.33% 79.06% 38.54% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 392,715 387,030 353,288 316,628 326,773 328,410 298,508 20.04%
NOSH 261,600 261,613 261,482 261,676 261,418 260,643 261,849 -0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.17% 9.80% 9.58% 9.35% 8.92% 9.18% 9.31% -
ROE 31.84% 30.13% 31.99% 34.19% 30.31% 30.89% 33.63% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 469.78 454.68 451.23 442.61 424.65 423.91 411.95 9.14%
EPS 47.80 44.58 43.23 41.37 37.89 38.92 38.34 15.82%
DPS 30.00 30.00 30.00 30.00 30.00 15.00 0.00 -
NAPS 1.5012 1.4794 1.3511 1.21 1.25 1.26 1.14 20.12%
Adjusted Per Share Value based on latest NOSH - 261,676
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 470.01 454.92 451.25 442.96 424.56 422.56 412.55 9.07%
EPS 47.82 44.60 43.23 41.41 37.88 38.80 38.40 15.73%
DPS 30.02 30.01 29.95 29.95 29.95 14.95 0.00 -
NAPS 1.5019 1.4802 1.3512 1.2109 1.2497 1.256 1.1416 20.04%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.63 5.25 5.50 4.87 4.74 4.48 4.52 -
P/RPS 1.20 1.15 1.22 1.10 1.12 1.06 1.10 5.96%
P/EPS 11.78 11.78 12.72 11.77 12.51 11.51 11.79 -0.05%
EY 8.49 8.49 7.86 8.50 7.99 8.69 8.48 0.07%
DY 5.33 5.71 5.45 6.16 6.33 3.35 0.00 -
P/NAPS 3.75 3.55 4.07 4.02 3.79 3.56 3.96 -3.56%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 12/08/10 13/05/10 23/02/10 24/11/09 19/08/09 20/05/09 -
Price 5.93 5.60 5.36 5.09 4.66 4.69 4.20 -
P/RPS 1.26 1.23 1.19 1.15 1.10 1.11 1.02 15.11%
P/EPS 12.41 12.56 12.40 12.30 12.30 12.05 10.95 8.69%
EY 8.06 7.96 8.06 8.13 8.13 8.30 9.13 -7.96%
DY 5.06 5.36 5.60 5.89 6.44 3.20 0.00 -
P/NAPS 3.95 3.79 3.97 4.21 3.73 3.72 3.68 4.82%

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