[JTINTER] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 34.45%
YoY- 7.29%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,285,516 1,162,908 1,252,716 1,166,016 1,005,288 831,792 754,532 9.27%
PBT 202,568 185,328 202,740 179,552 168,496 152,812 128,296 7.90%
Tax -51,576 -47,260 -51,708 -47,580 -45,492 -41,716 -36,564 5.89%
NP 150,992 138,068 151,032 131,972 123,004 111,096 91,732 8.65%
-
NP to SH 150,992 138,068 151,032 131,972 123,004 111,096 91,732 8.65%
-
Tax Rate 25.46% 25.50% 25.50% 26.50% 27.00% 27.30% 28.50% -
Total Cost 1,134,524 1,024,840 1,101,684 1,034,044 882,284 720,696 662,800 9.36%
-
Net Worth 492,372 425,003 353,288 298,508 495,143 539,758 502,962 -0.35%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 648,752 156,895 - - 604,595 157,211 - -
Div Payout % 429.66% 113.64% - - 491.53% 141.51% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 492,372 425,003 353,288 298,508 495,143 539,758 502,962 -0.35%
NOSH 261,593 261,492 261,482 261,849 260,601 262,018 260,602 0.06%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 11.75% 11.87% 12.06% 11.32% 12.24% 13.36% 12.16% -
ROE 30.67% 32.49% 42.75% 44.21% 24.84% 20.58% 18.24% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 491.42 444.72 479.08 445.30 385.76 317.46 289.53 9.20%
EPS 57.72 52.80 57.76 50.40 47.20 42.40 35.20 8.58%
DPS 248.00 60.00 0.00 0.00 232.00 60.00 0.00 -
NAPS 1.8822 1.6253 1.3511 1.14 1.90 2.06 1.93 -0.41%
Adjusted Per Share Value based on latest NOSH - 261,849
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 491.65 444.75 479.10 445.94 384.47 318.12 288.57 9.27%
EPS 57.75 52.80 57.76 50.47 47.04 42.49 35.08 8.65%
DPS 248.12 60.00 0.00 0.00 231.23 60.13 0.00 -
NAPS 1.8831 1.6254 1.3512 1.1416 1.8937 2.0643 1.9236 -0.35%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 6.62 7.00 5.50 4.52 3.72 4.24 4.10 -
P/RPS 1.35 1.57 1.15 1.02 0.96 1.34 1.42 -0.83%
P/EPS 11.47 13.26 9.52 8.97 7.88 10.00 11.65 -0.25%
EY 8.72 7.54 10.50 11.15 12.69 10.00 8.59 0.25%
DY 37.46 8.57 0.00 0.00 62.37 14.15 0.00 -
P/NAPS 3.52 4.31 4.07 3.96 1.96 2.06 2.12 8.80%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 12/05/11 13/05/10 20/05/09 07/05/08 09/05/07 10/05/06 -
Price 6.82 7.16 5.36 4.20 4.20 4.32 4.12 -
P/RPS 1.39 1.61 1.12 0.94 1.09 1.36 1.42 -0.35%
P/EPS 11.82 13.56 9.28 8.33 8.90 10.19 11.70 0.17%
EY 8.46 7.37 10.78 12.00 11.24 9.81 8.54 -0.15%
DY 36.36 8.38 0.00 0.00 55.24 13.89 0.00 -
P/NAPS 3.62 4.41 3.97 3.68 2.21 2.10 2.13 9.23%

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