[JTINTER] YoY Quarter Result on 30-Jun-2013 [#2]

Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -22.15%
YoY- 5.2%
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 325,236 303,783 306,638 298,505 288,889 262,701 204,956 7.99%
PBT 41,532 39,504 40,900 45,051 40,781 39,619 29,482 5.87%
Tax -10,591 -10,093 -10,429 -11,486 -10,807 -10,698 -8,176 4.40%
NP 30,941 29,411 30,471 33,565 29,974 28,921 21,306 6.40%
-
NP to SH 30,941 29,411 30,471 33,565 29,974 28,921 21,306 6.40%
-
Tax Rate 25.50% 25.55% 25.50% 25.50% 26.50% 27.00% 27.73% -
Total Cost 294,295 274,372 276,167 264,940 258,915 233,780 183,650 8.16%
-
Net Worth 367,630 375,075 426,149 387,030 328,410 422,090 533,965 -6.02%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 28,770 28,757 39,233 39,242 39,096 - 78,911 -15.46%
Div Payout % 92.98% 97.78% 128.76% 116.91% 130.43% - 370.37% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 367,630 375,075 426,149 387,030 328,410 422,090 533,965 -6.02%
NOSH 261,546 261,431 261,553 261,613 260,643 260,549 263,037 -0.09%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.51% 9.68% 9.94% 11.24% 10.38% 11.01% 10.40% -
ROE 8.42% 7.84% 7.15% 8.67% 9.13% 6.85% 3.99% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 124.35 116.20 117.24 114.10 110.84 100.83 77.92 8.09%
EPS 11.83 11.25 11.65 12.83 11.50 11.10 8.10 6.51%
DPS 11.00 11.00 15.00 15.00 15.00 0.00 30.00 -15.38%
NAPS 1.4056 1.4347 1.6293 1.4794 1.26 1.62 2.03 -5.93%
Adjusted Per Share Value based on latest NOSH - 261,546
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 124.39 116.18 117.27 114.16 110.49 100.47 78.39 7.99%
EPS 11.83 11.25 11.65 12.84 11.46 11.06 8.15 6.40%
DPS 11.00 11.00 15.00 15.01 14.95 0.00 30.18 -15.46%
NAPS 1.406 1.4345 1.6298 1.4802 1.256 1.6143 2.0421 -6.02%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 6.75 7.00 7.13 5.25 4.48 4.00 4.26 -
P/RPS 5.43 6.02 6.08 4.60 4.04 3.97 5.47 -0.12%
P/EPS 57.06 62.22 61.20 40.92 38.96 36.04 52.59 1.36%
EY 1.75 1.61 1.63 2.44 2.57 2.78 1.90 -1.36%
DY 1.63 1.57 2.10 2.86 3.35 0.00 7.04 -21.62%
P/NAPS 4.80 4.88 4.38 3.55 3.56 2.47 2.10 14.75%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 09/08/12 16/08/11 12/08/10 19/08/09 06/08/08 08/08/07 -
Price 6.47 6.92 6.90 5.60 4.69 4.46 3.94 -
P/RPS 5.20 5.96 5.89 4.91 4.23 4.42 5.06 0.45%
P/EPS 54.69 61.51 59.23 43.65 40.78 40.18 48.64 1.97%
EY 1.83 1.63 1.69 2.29 2.45 2.49 2.06 -1.95%
DY 1.70 1.59 2.17 2.68 3.20 0.00 7.61 -22.08%
P/NAPS 4.60 4.82 4.23 3.79 3.72 2.75 1.94 15.46%

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