[JTINTER] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 56.93%
YoY- 5.29%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,383,520 1,239,712 1,285,516 1,162,908 1,252,716 1,166,016 1,005,288 5.46%
PBT 220,268 213,400 202,568 185,328 202,740 179,552 168,496 4.56%
Tax -56,168 -54,416 -51,576 -47,260 -51,708 -47,580 -45,492 3.57%
NP 164,100 158,984 150,992 138,068 151,032 131,972 123,004 4.91%
-
NP to SH 164,100 158,984 150,992 138,068 151,032 131,972 123,004 4.91%
-
Tax Rate 25.50% 25.50% 25.46% 25.50% 25.50% 26.50% 27.00% -
Total Cost 1,219,420 1,080,728 1,134,524 1,024,840 1,101,684 1,034,044 882,284 5.53%
-
Net Worth 398,509 336,612 492,372 425,003 353,288 298,508 495,143 -3.55%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - 219,648 648,752 156,895 - - 604,595 -
Div Payout % - 138.16% 429.66% 113.64% - - 491.53% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 398,509 336,612 492,372 425,003 353,288 298,508 495,143 -3.55%
NOSH 261,472 261,486 261,593 261,492 261,482 261,849 260,601 0.05%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 11.86% 12.82% 11.75% 11.87% 12.06% 11.32% 12.24% -
ROE 41.18% 47.23% 30.67% 32.49% 42.75% 44.21% 24.84% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 529.13 474.10 491.42 444.72 479.08 445.30 385.76 5.40%
EPS 62.76 60.80 57.72 52.80 57.76 50.40 47.20 4.86%
DPS 0.00 84.00 248.00 60.00 0.00 0.00 232.00 -
NAPS 1.5241 1.2873 1.8822 1.6253 1.3511 1.14 1.90 -3.60%
Adjusted Per Share Value based on latest NOSH - 261,486
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 529.13 474.13 491.65 444.75 479.10 445.94 384.47 5.46%
EPS 62.76 60.80 57.75 52.80 57.76 50.47 47.04 4.92%
DPS 0.00 84.00 248.12 60.00 0.00 0.00 231.23 -
NAPS 1.5241 1.2874 1.8831 1.6254 1.3512 1.1416 1.8937 -3.55%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 6.50 6.24 6.62 7.00 5.50 4.52 3.72 -
P/RPS 1.23 1.32 1.35 1.57 1.15 1.02 0.96 4.21%
P/EPS 10.36 10.26 11.47 13.26 9.52 8.97 7.88 4.66%
EY 9.66 9.74 8.72 7.54 10.50 11.15 12.69 -4.44%
DY 0.00 13.46 37.46 8.57 0.00 0.00 62.37 -
P/NAPS 4.26 4.85 3.52 4.31 4.07 3.96 1.96 13.80%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 21/05/13 24/05/12 12/05/11 13/05/10 20/05/09 07/05/08 -
Price 8.18 6.80 6.82 7.16 5.36 4.20 4.20 -
P/RPS 1.55 1.43 1.39 1.61 1.12 0.94 1.09 6.04%
P/EPS 13.03 11.18 11.82 13.56 9.28 8.33 8.90 6.55%
EY 7.67 8.94 8.46 7.37 10.78 12.00 11.24 -6.16%
DY 0.00 12.35 36.36 8.38 0.00 0.00 55.24 -
P/NAPS 5.37 5.28 3.62 4.41 3.97 3.68 2.21 15.94%

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