[JTINTER] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
09-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -14.52%
YoY- -1.7%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 288,889 262,701 204,956 199,748 198,714 183,053 168,461 9.39%
PBT 40,781 39,619 29,482 27,481 28,209 38,876 25,759 7.95%
Tax -10,807 -10,698 -8,176 -7,879 -8,267 -10,853 -5,631 11.46%
NP 29,974 28,921 21,306 19,602 19,942 28,023 20,128 6.85%
-
NP to SH 29,974 28,921 21,306 19,602 19,942 28,023 20,128 6.85%
-
Tax Rate 26.50% 27.00% 27.73% 28.67% 29.31% 27.92% 21.86% -
Total Cost 258,915 233,780 183,650 180,146 178,772 155,030 148,333 9.71%
-
Net Worth 328,410 422,090 533,965 522,720 490,678 468,795 436,542 -4.62%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 39,096 - 78,911 39,204 - - - -
Div Payout % 130.43% - 370.37% 200.00% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 328,410 422,090 533,965 522,720 490,678 468,795 436,542 -4.62%
NOSH 260,643 260,549 263,037 261,360 262,394 261,897 261,402 -0.04%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 10.38% 11.01% 10.40% 9.81% 10.04% 15.31% 11.95% -
ROE 9.13% 6.85% 3.99% 3.75% 4.06% 5.98% 4.61% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 110.84 100.83 77.92 76.43 75.73 69.89 64.45 9.44%
EPS 11.50 11.10 8.10 7.50 7.60 10.70 7.70 6.90%
DPS 15.00 0.00 30.00 15.00 0.00 0.00 0.00 -
NAPS 1.26 1.62 2.03 2.00 1.87 1.79 1.67 -4.58%
Adjusted Per Share Value based on latest NOSH - 261,360
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 110.49 100.47 78.39 76.39 76.00 70.01 64.43 9.39%
EPS 11.46 11.06 8.15 7.50 7.63 10.72 7.70 6.84%
DPS 14.95 0.00 30.18 14.99 0.00 0.00 0.00 -
NAPS 1.256 1.6143 2.0421 1.9991 1.8766 1.7929 1.6696 -4.62%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 4.48 4.00 4.26 4.10 4.24 4.12 4.04 -
P/RPS 4.04 3.97 5.47 5.36 5.60 5.89 6.27 -7.05%
P/EPS 38.96 36.04 52.59 54.67 55.79 38.50 52.47 -4.83%
EY 2.57 2.78 1.90 1.83 1.79 2.60 1.91 5.06%
DY 3.35 0.00 7.04 3.66 0.00 0.00 0.00 -
P/NAPS 3.56 2.47 2.10 2.05 2.27 2.30 2.42 6.63%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 06/08/08 08/08/07 09/08/06 09/08/05 23/08/04 13/08/03 -
Price 4.69 4.46 3.94 4.04 4.30 4.38 3.88 -
P/RPS 4.23 4.42 5.06 5.29 5.68 6.27 6.02 -5.70%
P/EPS 40.78 40.18 48.64 53.87 56.58 40.93 50.39 -3.46%
EY 2.45 2.49 2.06 1.86 1.77 2.44 1.98 3.61%
DY 3.20 0.00 7.61 3.71 0.00 0.00 0.00 -
P/NAPS 3.72 2.75 1.94 2.02 2.30 2.45 2.32 8.17%

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