[JTINTER] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 10.55%
YoY- 21.1%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,197,810 1,205,121 1,158,209 1,038,511 862,061 807,425 831,024 6.27%
PBT 164,285 178,919 143,553 134,054 114,106 123,810 124,571 4.71%
Tax -41,474 -45,106 -35,290 -35,894 -33,050 -37,008 -31,907 4.46%
NP 122,811 133,813 108,263 98,160 81,056 86,802 92,664 4.80%
-
NP to SH 122,811 133,813 108,263 98,160 81,056 86,802 92,664 4.80%
-
Tax Rate 25.25% 25.21% 24.58% 26.78% 28.96% 29.89% 25.61% -
Total Cost 1,074,999 1,071,308 1,049,946 940,351 781,005 720,623 738,360 6.45%
-
Net Worth 454,500 390,584 316,420 463,315 494,180 509,831 481,643 -0.96%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 78,456 78,467 78,451 151,820 117,661 78,435 78,528 -0.01%
Div Payout % 63.88% 58.64% 72.46% 154.67% 145.16% 90.36% 84.75% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 454,500 390,584 316,420 463,315 494,180 509,831 481,643 -0.96%
NOSH 261,522 261,557 261,504 261,760 261,470 261,451 261,762 -0.01%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.25% 11.10% 9.35% 9.45% 9.40% 10.75% 11.15% -
ROE 27.02% 34.26% 34.21% 21.19% 16.40% 17.03% 19.24% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 458.01 460.75 442.90 396.74 329.70 308.82 317.47 6.29%
EPS 46.96 51.16 41.40 37.50 31.00 33.20 35.40 4.82%
DPS 30.00 30.00 30.00 58.00 45.00 30.00 30.00 0.00%
NAPS 1.7379 1.4933 1.21 1.77 1.89 1.95 1.84 -0.94%
Adjusted Per Share Value based on latest NOSH - 260,250
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 458.10 460.90 442.96 397.18 329.69 308.80 317.82 6.27%
EPS 46.97 51.18 41.41 37.54 31.00 33.20 35.44 4.80%
DPS 30.01 30.01 30.00 58.06 45.00 30.00 30.03 -0.01%
NAPS 1.7382 1.4938 1.2102 1.7719 1.89 1.9498 1.842 -0.96%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 7.39 6.05 4.87 4.44 3.68 4.08 4.06 -
P/RPS 1.61 1.31 1.10 1.12 1.12 1.32 1.28 3.89%
P/EPS 15.74 11.83 11.76 11.84 11.87 12.29 11.47 5.41%
EY 6.35 8.46 8.50 8.45 8.42 8.14 8.72 -5.14%
DY 4.06 4.96 6.16 13.06 12.23 7.35 7.39 -9.49%
P/NAPS 4.25 4.05 4.02 2.51 1.95 2.09 2.21 11.50%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 24/02/11 23/02/10 24/02/09 26/02/08 28/02/07 22/02/06 -
Price 7.16 6.60 5.09 4.52 3.80 4.16 4.12 -
P/RPS 1.56 1.43 1.15 1.14 1.15 1.35 1.30 3.08%
P/EPS 15.25 12.90 12.29 12.05 12.26 12.53 11.64 4.60%
EY 6.56 7.75 8.13 8.30 8.16 7.98 8.59 -4.39%
DY 4.19 4.55 5.89 12.83 11.84 7.21 7.28 -8.79%
P/NAPS 4.12 4.42 4.21 2.55 2.01 2.13 2.24 10.68%

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