[JTINTER] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
09-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 5.58%
YoY- 1.29%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 864,586 842,591 831,948 826,740 807,425 762,918 812,100 4.25%
PBT 114,106 125,834 131,940 129,939 123,810 109,298 119,752 -3.15%
Tax -33,050 -34,460 -38,593 -38,296 -37,008 -26,880 -29,615 7.56%
NP 81,056 91,374 93,347 91,643 86,802 82,418 90,137 -6.81%
-
NP to SH 81,056 91,374 93,347 91,643 86,802 82,418 90,137 -6.81%
-
Tax Rate 28.96% 27.39% 29.25% 29.47% 29.89% 24.59% 24.73% -
Total Cost 783,530 751,217 738,601 735,097 720,623 680,500 721,963 5.59%
-
Net Worth 489,681 493,305 533,965 539,758 513,552 525,285 522,720 -4.24%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 118,213 118,213 157,414 117,707 78,404 78,404 78,546 31.23%
Div Payout % 145.84% 129.37% 168.63% 128.44% 90.33% 95.13% 87.14% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 489,681 493,305 533,965 539,758 513,552 525,285 522,720 -4.24%
NOSH 259,090 262,396 263,037 262,018 263,360 261,336 261,360 -0.57%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.38% 10.84% 11.22% 11.08% 10.75% 10.80% 11.10% -
ROE 16.55% 18.52% 17.48% 16.98% 16.90% 15.69% 17.24% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 333.70 321.11 316.29 315.53 306.59 291.93 310.72 4.85%
EPS 31.28 34.82 35.49 34.98 32.96 31.54 34.49 -6.28%
DPS 45.00 45.00 60.00 45.00 30.00 30.00 30.00 30.94%
NAPS 1.89 1.88 2.03 2.06 1.95 2.01 2.00 -3.69%
Adjusted Per Share Value based on latest NOSH - 262,018
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 330.66 322.25 318.18 316.19 308.80 291.78 310.59 4.25%
EPS 31.00 34.95 35.70 35.05 33.20 31.52 34.47 -6.81%
DPS 45.21 45.21 60.20 45.02 29.99 29.99 30.04 31.22%
NAPS 1.8728 1.8866 2.0421 2.0643 1.9641 2.009 1.9991 -4.24%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.68 3.92 4.26 4.24 4.08 4.04 4.10 -
P/RPS 1.10 1.22 1.35 1.34 1.33 1.38 1.32 -11.41%
P/EPS 11.76 11.26 12.00 12.12 12.38 12.81 11.89 -0.72%
EY 8.50 8.88 8.33 8.25 8.08 7.81 8.41 0.71%
DY 12.23 11.48 14.08 10.61 7.35 7.43 7.32 40.67%
P/NAPS 1.95 2.09 2.10 2.06 2.09 2.01 2.05 -3.27%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 07/11/07 08/08/07 09/05/07 28/02/07 09/11/06 09/08/06 -
Price 3.80 3.90 3.94 4.32 4.16 4.06 4.04 -
P/RPS 1.14 1.21 1.25 1.37 1.36 1.39 1.30 -8.36%
P/EPS 12.15 11.20 11.10 12.35 12.62 12.87 11.71 2.48%
EY 8.23 8.93 9.01 8.10 7.92 7.77 8.54 -2.42%
DY 11.84 11.54 15.23 10.42 7.21 7.39 7.43 36.31%
P/NAPS 2.01 2.07 1.94 2.10 2.13 2.02 2.02 -0.32%

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