[JTINTER] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
07-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 51.75%
YoY- 10.72%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,162,908 1,252,716 1,166,016 1,005,288 831,792 754,532 825,700 5.87%
PBT 185,328 202,740 179,552 168,496 152,812 128,296 144,660 4.21%
Tax -47,260 -51,708 -47,580 -45,492 -41,716 -36,564 -44,180 1.12%
NP 138,068 151,032 131,972 123,004 111,096 91,732 100,480 5.43%
-
NP to SH 138,068 151,032 131,972 123,004 111,096 91,732 100,480 5.43%
-
Tax Rate 25.50% 25.50% 26.50% 27.00% 27.30% 28.50% 30.54% -
Total Cost 1,024,840 1,101,684 1,034,044 882,284 720,696 662,800 725,220 5.93%
-
Net Worth 425,003 353,288 298,508 495,143 539,758 502,962 470,999 -1.69%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 156,895 - - 604,595 157,211 - - -
Div Payout % 113.64% - - 491.53% 141.51% - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 425,003 353,288 298,508 495,143 539,758 502,962 470,999 -1.69%
NOSH 261,492 261,482 261,849 260,601 262,018 260,602 261,666 -0.01%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 11.87% 12.06% 11.32% 12.24% 13.36% 12.16% 12.17% -
ROE 32.49% 42.75% 44.21% 24.84% 20.58% 18.24% 21.33% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 444.72 479.08 445.30 385.76 317.46 289.53 315.55 5.88%
EPS 52.80 57.76 50.40 47.20 42.40 35.20 38.40 5.44%
DPS 60.00 0.00 0.00 232.00 60.00 0.00 0.00 -
NAPS 1.6253 1.3511 1.14 1.90 2.06 1.93 1.80 -1.68%
Adjusted Per Share Value based on latest NOSH - 260,601
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 444.75 479.10 445.94 384.47 318.12 288.57 315.79 5.87%
EPS 52.80 57.76 50.47 47.04 42.49 35.08 38.43 5.43%
DPS 60.00 0.00 0.00 231.23 60.13 0.00 0.00 -
NAPS 1.6254 1.3512 1.1416 1.8937 2.0643 1.9236 1.8013 -1.69%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 7.00 5.50 4.52 3.72 4.24 4.10 4.34 -
P/RPS 1.57 1.15 1.02 0.96 1.34 1.42 1.38 2.17%
P/EPS 13.26 9.52 8.97 7.88 10.00 11.65 11.30 2.70%
EY 7.54 10.50 11.15 12.69 10.00 8.59 8.85 -2.63%
DY 8.57 0.00 0.00 62.37 14.15 0.00 0.00 -
P/NAPS 4.31 4.07 3.96 1.96 2.06 2.12 2.41 10.16%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 12/05/11 13/05/10 20/05/09 07/05/08 09/05/07 10/05/06 20/05/05 -
Price 7.16 5.36 4.20 4.20 4.32 4.12 4.34 -
P/RPS 1.61 1.12 0.94 1.09 1.36 1.42 1.38 2.60%
P/EPS 13.56 9.28 8.33 8.90 10.19 11.70 11.30 3.08%
EY 7.37 10.78 12.00 11.24 9.81 8.54 8.85 -3.00%
DY 8.38 0.00 0.00 55.24 13.89 0.00 0.00 -
P/NAPS 4.41 3.97 3.68 2.21 2.10 2.13 2.41 10.59%

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