[JTINTER] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 77.85%
YoY- 5.25%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 635,164 625,162 597,365 611,684 580,393 514,023 412,904 7.43%
PBT 94,882 90,146 87,232 95,736 85,669 81,743 67,685 5.78%
Tax -24,195 -22,987 -22,244 -24,413 -22,702 -22,071 -18,605 4.47%
NP 70,687 67,159 64,988 71,323 62,967 59,672 49,080 6.26%
-
NP to SH 70,687 67,159 64,988 71,323 62,967 59,672 49,080 6.26%
-
Tax Rate 25.50% 25.50% 25.50% 25.50% 26.50% 27.00% 27.49% -
Total Cost 564,477 558,003 532,377 540,361 517,426 454,351 363,824 7.58%
-
Net Worth 367,582 375,206 426,096 386,927 329,205 423,985 529,959 -5.91%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 83,684 190,911 78,456 39,231 39,191 151,797 117,478 -5.49%
Div Payout % 118.39% 284.27% 120.72% 55.01% 62.24% 254.39% 239.36% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 367,582 375,206 426,096 386,927 329,205 423,985 529,959 -5.91%
NOSH 261,513 261,522 261,521 261,543 261,273 261,719 261,063 0.02%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.13% 10.74% 10.88% 11.66% 10.85% 11.61% 11.89% -
ROE 19.23% 17.90% 15.25% 18.43% 19.13% 14.07% 9.26% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 242.88 239.05 228.42 233.87 222.14 196.40 158.16 7.40%
EPS 27.03 25.68 24.85 27.27 24.10 22.80 18.80 6.23%
DPS 32.00 73.00 30.00 15.00 15.00 58.00 45.00 -5.51%
NAPS 1.4056 1.4347 1.6293 1.4794 1.26 1.62 2.03 -5.93%
Adjusted Per Share Value based on latest NOSH - 261,546
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 242.92 239.09 228.46 233.94 221.97 196.59 157.92 7.43%
EPS 27.03 25.68 24.85 27.28 24.08 22.82 18.77 6.26%
DPS 32.00 73.01 30.01 15.00 14.99 58.05 44.93 -5.49%
NAPS 1.4058 1.435 1.6296 1.4798 1.259 1.6215 2.0268 -5.91%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 6.75 7.00 7.13 5.25 4.48 4.00 4.26 -
P/RPS 2.78 2.93 3.12 2.24 2.02 2.04 2.69 0.54%
P/EPS 24.97 27.26 28.69 19.25 18.59 17.54 22.66 1.62%
EY 4.00 3.67 3.49 5.19 5.38 5.70 4.41 -1.61%
DY 4.74 10.43 4.21 2.86 3.35 14.50 10.56 -12.48%
P/NAPS 4.80 4.88 4.38 3.55 3.56 2.47 2.10 14.75%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 09/08/12 16/08/11 12/08/10 19/08/09 06/08/08 08/08/07 -
Price 6.47 6.92 6.90 5.60 4.69 4.46 3.94 -
P/RPS 2.66 2.89 3.02 2.39 2.11 2.27 2.49 1.10%
P/EPS 23.94 26.95 27.77 20.54 19.46 19.56 20.96 2.23%
EY 4.18 3.71 3.60 4.87 5.14 5.11 4.77 -2.17%
DY 4.95 10.55 4.35 2.68 3.20 13.00 11.42 -12.99%
P/NAPS 4.60 4.82 4.23 3.79 3.72 2.75 1.94 15.46%

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