[JTINTER] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -11.59%
YoY- -6.33%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,158,209 1,038,511 862,061 807,425 831,024 788,735 696,478 8.83%
PBT 143,553 134,054 114,106 123,810 124,571 118,368 99,583 6.27%
Tax -35,290 -35,894 -33,050 -37,008 -31,907 -34,599 -29,526 3.01%
NP 108,263 98,160 81,056 86,802 92,664 83,769 70,057 7.51%
-
NP to SH 108,263 98,160 81,056 86,802 92,664 83,769 70,057 7.51%
-
Tax Rate 24.58% 26.78% 28.96% 29.89% 25.61% 29.23% 29.65% -
Total Cost 1,049,946 940,351 781,005 720,623 738,360 704,966 626,421 8.98%
-
Net Worth 316,420 463,315 494,180 509,831 481,643 445,022 415,636 -4.43%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 78,451 151,820 117,661 78,435 78,528 78,533 67,965 2.41%
Div Payout % 72.46% 154.67% 145.16% 90.36% 84.75% 93.75% 97.01% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 316,420 463,315 494,180 509,831 481,643 445,022 415,636 -4.43%
NOSH 261,504 261,760 261,470 261,451 261,762 261,778 261,406 0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.35% 9.45% 9.40% 10.75% 11.15% 10.62% 10.06% -
ROE 34.21% 21.19% 16.40% 17.03% 19.24% 18.82% 16.86% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 442.90 396.74 329.70 308.82 317.47 301.30 266.43 8.83%
EPS 41.40 37.50 31.00 33.20 35.40 32.00 26.80 7.51%
DPS 30.00 58.00 45.00 30.00 30.00 30.00 26.00 2.41%
NAPS 1.21 1.77 1.89 1.95 1.84 1.70 1.59 -4.44%
Adjusted Per Share Value based on latest NOSH - 263,360
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 442.96 397.18 329.69 308.80 317.82 301.65 266.37 8.83%
EPS 41.41 37.54 31.00 33.20 35.44 32.04 26.79 7.52%
DPS 30.00 58.06 45.00 30.00 30.03 30.04 25.99 2.41%
NAPS 1.2102 1.7719 1.89 1.9498 1.842 1.702 1.5896 -4.43%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 4.87 4.44 3.68 4.08 4.06 4.42 4.56 -
P/RPS 1.10 1.12 1.12 1.32 1.28 1.47 1.71 -7.08%
P/EPS 11.76 11.84 11.87 12.29 11.47 13.81 17.01 -5.96%
EY 8.50 8.45 8.42 8.14 8.72 7.24 5.88 6.32%
DY 6.16 13.06 12.23 7.35 7.39 6.79 5.70 1.30%
P/NAPS 4.02 2.51 1.95 2.09 2.21 2.60 2.87 5.77%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 24/02/09 26/02/08 28/02/07 22/02/06 23/02/05 27/02/04 -
Price 5.09 4.52 3.80 4.16 4.12 4.50 4.50 -
P/RPS 1.15 1.14 1.15 1.35 1.30 1.49 1.69 -6.20%
P/EPS 12.29 12.05 12.26 12.53 11.64 14.06 16.79 -5.06%
EY 8.13 8.30 8.16 7.98 8.59 7.11 5.96 5.30%
DY 5.89 12.83 11.84 7.21 7.28 6.67 5.78 0.31%
P/NAPS 4.21 2.55 2.01 2.13 2.24 2.65 2.83 6.83%

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