[JTINTER] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
06-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -2.98%
YoY- 21.58%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,194,730 1,223,368 1,160,786 1,028,046 825,808 776,762 810,278 6.68%
PBT 174,464 191,472 171,338 163,486 135,370 119,110 128,748 5.19%
Tax -44,488 -48,826 -45,404 -44,142 -37,210 -34,040 -38,624 2.38%
NP 129,976 142,646 125,934 119,344 98,160 85,070 90,124 6.28%
-
NP to SH 129,976 142,646 125,934 119,344 98,160 85,070 90,124 6.28%
-
Tax Rate 25.50% 25.50% 26.50% 27.00% 27.49% 28.58% 30.00% -
Total Cost 1,064,754 1,080,722 1,034,852 908,702 727,648 691,692 720,154 6.73%
-
Net Worth 426,096 386,927 329,205 423,985 529,959 521,901 489,918 -2.29%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 156,912 78,463 78,382 303,594 234,957 78,285 - -
Div Payout % 120.72% 55.01% 62.24% 254.39% 239.36% 92.02% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 426,096 386,927 329,205 423,985 529,959 521,901 489,918 -2.29%
NOSH 261,521 261,543 261,273 261,719 261,063 260,950 261,988 -0.02%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 10.88% 11.66% 10.85% 11.61% 11.89% 10.95% 11.12% -
ROE 30.50% 36.87% 38.25% 28.15% 18.52% 16.30% 18.40% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 456.84 467.75 444.28 392.80 316.32 297.67 309.28 6.71%
EPS 49.70 54.54 48.20 45.60 37.60 32.60 34.40 6.32%
DPS 60.00 30.00 30.00 116.00 90.00 30.00 0.00 -
NAPS 1.6293 1.4794 1.26 1.62 2.03 2.00 1.87 -2.26%
Adjusted Per Share Value based on latest NOSH - 260,549
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 456.92 467.88 443.94 393.18 315.83 297.07 309.89 6.68%
EPS 49.71 54.55 48.16 45.64 37.54 32.53 34.47 6.28%
DPS 60.01 30.01 29.98 116.11 89.86 29.94 0.00 -
NAPS 1.6296 1.4798 1.259 1.6215 2.0268 1.996 1.8737 -2.29%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 7.13 5.25 4.48 4.00 4.26 4.10 4.24 -
P/RPS 1.56 1.12 1.01 1.02 1.35 1.38 1.37 2.18%
P/EPS 14.35 9.63 9.29 8.77 11.33 12.58 12.33 2.55%
EY 6.97 10.39 10.76 11.40 8.83 7.95 8.11 -2.49%
DY 8.42 5.71 6.70 29.00 21.13 7.32 0.00 -
P/NAPS 4.38 3.55 3.56 2.47 2.10 2.05 2.27 11.57%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/11 12/08/10 19/08/09 06/08/08 08/08/07 09/08/06 09/08/05 -
Price 6.90 5.60 4.69 4.46 3.94 4.04 4.30 -
P/RPS 1.51 1.20 1.06 1.14 1.25 1.36 1.39 1.38%
P/EPS 13.88 10.27 9.73 9.78 10.48 12.39 12.50 1.75%
EY 7.20 9.74 10.28 10.22 9.54 8.07 8.00 -1.73%
DY 8.70 5.36 6.40 26.01 22.84 7.43 0.00 -
P/NAPS 4.23 3.79 3.72 2.75 1.94 2.02 2.30 10.68%

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