[JTINTER] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -2.4%
YoY- -6.13%
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,256,585 1,259,094 1,242,968 1,236,840 1,142,530 1,047,073 863,333 6.44%
PBT 181,612 175,961 187,454 190,525 162,362 162,504 140,506 4.36%
Tax -46,310 -44,870 -47,801 -48,584 -42,784 -44,116 -36,232 4.17%
NP 135,301 131,090 139,653 141,941 119,578 118,388 104,274 4.43%
-
NP to SH 135,301 131,090 139,653 141,941 119,578 118,388 104,274 4.43%
-
Tax Rate 25.50% 25.50% 25.50% 25.50% 26.35% 27.15% 25.79% -
Total Cost 1,121,284 1,128,004 1,103,314 1,094,898 1,022,952 928,685 759,058 6.71%
-
Net Worth 369,628 377,631 436,429 392,657 326,932 451,789 491,730 -4.64%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 149,947 292,940 104,609 104,625 104,618 201,956 156,935 -0.75%
Div Payout % 110.82% 223.46% 74.91% 73.71% 87.49% 170.59% 150.50% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 369,628 377,631 436,429 392,657 326,932 451,789 491,730 -4.64%
NOSH 261,536 261,553 261,523 261,562 261,545 261,150 261,558 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.77% 10.41% 11.24% 11.48% 10.47% 11.31% 12.08% -
ROE 36.60% 34.71% 32.00% 36.15% 36.58% 26.20% 21.21% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 480.46 481.39 475.28 472.87 436.84 400.95 330.07 6.45%
EPS 51.73 50.12 53.40 54.27 45.72 45.33 39.87 4.43%
DPS 57.33 112.00 40.00 40.00 40.00 77.33 60.00 -0.75%
NAPS 1.4133 1.4438 1.6688 1.5012 1.25 1.73 1.88 -4.64%
Adjusted Per Share Value based on latest NOSH - 261,620
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 480.58 481.54 475.37 473.03 436.96 400.45 330.18 6.44%
EPS 51.75 50.14 53.41 54.29 45.73 45.28 39.88 4.43%
DPS 57.35 112.03 40.01 40.01 40.01 77.24 60.02 -0.75%
NAPS 1.4136 1.4442 1.6691 1.5017 1.2504 1.7279 1.8806 -4.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 6.36 6.65 5.88 5.63 4.74 4.36 3.92 -
P/RPS 1.32 1.38 1.24 1.19 1.09 1.09 1.19 1.74%
P/EPS 12.29 13.27 11.01 10.37 10.37 9.62 9.83 3.78%
EY 8.13 7.54 9.08 9.64 9.65 10.40 10.17 -3.65%
DY 9.01 16.84 6.80 7.10 8.44 17.74 15.31 -8.44%
P/NAPS 4.50 4.61 3.52 3.75 3.79 2.52 2.09 13.62%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 28/11/12 21/11/11 11/11/10 24/11/09 05/11/08 07/11/07 -
Price 6.50 6.78 6.40 5.93 4.66 4.32 3.90 -
P/RPS 1.35 1.41 1.35 1.25 1.07 1.08 1.18 2.26%
P/EPS 12.56 13.53 11.99 10.93 10.19 9.53 9.78 4.25%
EY 7.96 7.39 8.34 9.15 9.81 10.49 10.22 -4.07%
DY 8.82 16.52 6.25 6.75 8.58 17.90 15.38 -8.84%
P/NAPS 4.60 4.70 3.84 3.95 3.73 2.50 2.07 14.22%

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