[JTINTER] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 43.56%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 942,439 944,321 932,226 927,630 856,898 785,305 647,500 6.44%
PBT 136,209 131,971 140,591 142,894 121,772 121,878 105,380 4.36%
Tax -34,733 -33,653 -35,851 -36,438 -32,088 -33,087 -27,174 4.17%
NP 101,476 98,318 104,740 106,456 89,684 88,791 78,206 4.43%
-
NP to SH 101,476 98,318 104,740 106,456 89,684 88,791 78,206 4.43%
-
Tax Rate 25.50% 25.50% 25.50% 25.50% 26.35% 27.15% 25.79% -
Total Cost 840,963 846,003 827,486 821,174 767,214 696,514 569,294 6.71%
-
Net Worth 369,628 377,631 436,429 392,657 326,932 451,789 491,730 -4.64%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 112,460 219,705 78,456 78,468 78,463 151,466 117,701 -0.75%
Div Payout % 110.82% 223.46% 74.91% 73.71% 87.49% 170.59% 150.50% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 369,628 377,631 436,429 392,657 326,932 451,789 491,730 -4.64%
NOSH 261,536 261,553 261,523 261,562 261,545 261,149 261,558 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.77% 10.41% 11.24% 11.48% 10.47% 11.31% 12.08% -
ROE 27.45% 26.04% 24.00% 27.11% 27.43% 19.65% 15.90% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 360.35 361.04 356.46 354.65 327.63 300.71 247.55 6.45%
EPS 38.80 37.59 40.05 40.70 34.29 34.00 29.90 4.43%
DPS 43.00 84.00 30.00 30.00 30.00 58.00 45.00 -0.75%
NAPS 1.4133 1.4438 1.6688 1.5012 1.25 1.73 1.88 -4.64%
Adjusted Per Share Value based on latest NOSH - 261,588
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 360.44 361.16 356.53 354.77 327.72 300.34 247.64 6.44%
EPS 38.81 37.60 40.06 40.71 34.30 33.96 29.91 4.43%
DPS 43.01 84.03 30.01 30.01 30.01 57.93 45.01 -0.75%
NAPS 1.4136 1.4442 1.6691 1.5017 1.2504 1.7279 1.8806 -4.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 6.36 6.65 5.88 5.63 4.74 4.36 3.92 -
P/RPS 1.76 1.84 1.65 1.59 1.45 1.45 1.58 1.81%
P/EPS 16.39 17.69 14.68 13.83 13.82 12.82 13.11 3.78%
EY 6.10 5.65 6.81 7.23 7.23 7.80 7.63 -3.65%
DY 6.76 12.63 5.10 5.33 6.33 13.30 11.48 -8.44%
P/NAPS 4.50 4.61 3.52 3.75 3.79 2.52 2.09 13.62%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 28/11/12 21/11/11 11/11/10 24/11/09 05/11/08 07/11/07 -
Price 6.50 6.78 6.40 5.93 4.66 4.32 3.90 -
P/RPS 1.80 1.88 1.80 1.67 1.42 1.44 1.58 2.19%
P/EPS 16.75 18.04 15.98 14.57 13.59 12.71 13.04 4.25%
EY 5.97 5.54 6.26 6.86 7.36 7.87 7.67 -4.08%
DY 6.62 12.39 4.69 5.06 6.44 13.43 11.54 -8.83%
P/NAPS 4.60 4.70 3.84 3.95 3.73 2.50 2.07 14.22%

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