[JTINTER] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
08-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -23.29%
YoY- 8.69%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 298,505 288,889 262,701 204,956 199,748 198,714 183,053 8.48%
PBT 45,051 40,781 39,619 29,482 27,481 28,209 38,876 2.48%
Tax -11,486 -10,807 -10,698 -8,176 -7,879 -8,267 -10,853 0.94%
NP 33,565 29,974 28,921 21,306 19,602 19,942 28,023 3.05%
-
NP to SH 33,565 29,974 28,921 21,306 19,602 19,942 28,023 3.05%
-
Tax Rate 25.50% 26.50% 27.00% 27.73% 28.67% 29.31% 27.92% -
Total Cost 264,940 258,915 233,780 183,650 180,146 178,772 155,030 9.33%
-
Net Worth 387,030 328,410 422,090 533,965 522,720 490,678 468,795 -3.14%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 39,242 39,096 - 78,911 39,204 - - -
Div Payout % 116.91% 130.43% - 370.37% 200.00% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 387,030 328,410 422,090 533,965 522,720 490,678 468,795 -3.14%
NOSH 261,613 260,643 260,549 263,037 261,360 262,394 261,897 -0.01%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.24% 10.38% 11.01% 10.40% 9.81% 10.04% 15.31% -
ROE 8.67% 9.13% 6.85% 3.99% 3.75% 4.06% 5.98% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 114.10 110.84 100.83 77.92 76.43 75.73 69.89 8.50%
EPS 12.83 11.50 11.10 8.10 7.50 7.60 10.70 3.07%
DPS 15.00 15.00 0.00 30.00 15.00 0.00 0.00 -
NAPS 1.4794 1.26 1.62 2.03 2.00 1.87 1.79 -3.12%
Adjusted Per Share Value based on latest NOSH - 263,037
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 114.16 110.49 100.47 78.39 76.39 76.00 70.01 8.48%
EPS 12.84 11.46 11.06 8.15 7.50 7.63 10.72 3.05%
DPS 15.01 14.95 0.00 30.18 14.99 0.00 0.00 -
NAPS 1.4802 1.256 1.6143 2.0421 1.9991 1.8766 1.7929 -3.14%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 5.25 4.48 4.00 4.26 4.10 4.24 4.12 -
P/RPS 4.60 4.04 3.97 5.47 5.36 5.60 5.89 -4.03%
P/EPS 40.92 38.96 36.04 52.59 54.67 55.79 38.50 1.02%
EY 2.44 2.57 2.78 1.90 1.83 1.79 2.60 -1.05%
DY 2.86 3.35 0.00 7.04 3.66 0.00 0.00 -
P/NAPS 3.55 3.56 2.47 2.10 2.05 2.27 2.30 7.49%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 12/08/10 19/08/09 06/08/08 08/08/07 09/08/06 09/08/05 23/08/04 -
Price 5.60 4.69 4.46 3.94 4.04 4.30 4.38 -
P/RPS 4.91 4.23 4.42 5.06 5.29 5.68 6.27 -3.99%
P/EPS 43.65 40.78 40.18 48.64 53.87 56.58 40.93 1.07%
EY 2.29 2.45 2.49 2.06 1.86 1.77 2.44 -1.05%
DY 2.68 3.20 0.00 7.61 3.71 0.00 0.00 -
P/NAPS 3.79 3.72 2.75 1.94 2.02 2.30 2.45 7.53%

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