[JTINTER] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
10-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -75.25%
YoY- -8.71%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 291,504 251,322 207,948 188,633 206,425 181,706 155,695 11.00%
PBT 44,888 42,124 38,203 32,074 36,165 31,986 28,112 8.10%
Tax -11,895 -11,373 -10,429 -9,141 -11,045 -10,181 -8,333 6.10%
NP 32,993 30,751 27,774 22,933 25,120 21,805 19,779 8.89%
-
NP to SH 32,993 30,751 27,774 22,933 25,120 21,805 19,779 8.89%
-
Tax Rate 26.50% 27.00% 27.30% 28.50% 30.54% 31.83% 29.64% -
Total Cost 258,511 220,571 180,174 165,700 181,305 159,901 135,916 11.29%
-
Net Worth 298,508 495,143 539,758 502,962 470,999 441,354 263,222 2.11%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - 151,148 39,302 - - - - -
Div Payout % - 491.53% 141.51% - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 298,508 495,143 539,758 502,962 470,999 441,354 263,222 2.11%
NOSH 261,849 260,601 262,018 260,602 261,666 262,710 263,222 -0.08%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 11.32% 12.24% 13.36% 12.16% 12.17% 12.00% 12.70% -
ROE 11.05% 6.21% 5.15% 4.56% 5.33% 4.94% 7.51% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 111.33 96.44 79.36 72.38 78.89 69.17 59.15 11.10%
EPS 12.60 11.80 10.60 8.80 9.60 8.30 7.60 8.78%
DPS 0.00 58.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.90 2.06 1.93 1.80 1.68 1.00 2.20%
Adjusted Per Share Value based on latest NOSH - 260,602
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 111.49 96.12 79.53 72.14 78.95 69.49 59.55 11.00%
EPS 12.62 11.76 10.62 8.77 9.61 8.34 7.56 8.90%
DPS 0.00 57.81 15.03 0.00 0.00 0.00 0.00 -
NAPS 1.1416 1.8937 2.0643 1.9236 1.8013 1.688 1.0067 2.11%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 4.52 3.72 4.24 4.10 4.34 4.48 3.84 -
P/RPS 4.06 3.86 5.34 5.66 5.50 6.48 6.49 -7.51%
P/EPS 35.87 31.53 40.00 46.59 45.21 53.98 51.10 -5.72%
EY 2.79 3.17 2.50 2.15 2.21 1.85 1.96 6.05%
DY 0.00 15.59 3.54 0.00 0.00 0.00 0.00 -
P/NAPS 3.96 1.96 2.06 2.12 2.41 2.67 3.84 0.51%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 20/05/09 07/05/08 09/05/07 10/05/06 20/05/05 05/05/04 08/05/03 -
Price 4.20 4.20 4.32 4.12 4.34 4.26 4.08 -
P/RPS 3.77 4.36 5.44 5.69 5.50 6.16 6.90 -9.57%
P/EPS 33.33 35.59 40.75 46.82 45.21 51.33 54.30 -7.80%
EY 3.00 2.81 2.45 2.14 2.21 1.95 1.84 8.48%
DY 0.00 13.81 3.47 0.00 0.00 0.00 0.00 -
P/NAPS 3.68 2.21 2.10 2.13 2.41 2.54 4.08 -1.70%

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