[JTINTER] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.67%
YoY- 31.5%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 307,275 319,159 334,861 315,946 276,505 271,282 234,596 4.59%
PBT 41,327 41,825 53,359 47,158 36,103 40,135 37,695 1.54%
Tax -10,538 -10,666 -13,607 -12,025 -9,386 -11,016 -8,569 3.50%
NP 30,789 31,159 39,752 35,133 26,717 29,119 29,126 0.92%
-
NP to SH 30,789 31,159 39,752 35,133 26,717 29,119 29,126 0.92%
-
Tax Rate 25.50% 25.50% 25.50% 25.50% 26.00% 27.45% 22.73% -
Total Cost 276,486 288,000 295,109 280,813 249,788 242,163 205,470 5.06%
-
Net Worth 369,703 377,727 436,435 392,715 326,773 453,836 493,305 -4.68%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 28,774 28,778 - 39,240 39,212 - - -
Div Payout % 93.46% 92.36% - 111.69% 146.77% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 369,703 377,727 436,435 392,715 326,773 453,836 493,305 -4.68%
NOSH 261,588 261,620 261,526 261,600 261,418 262,333 262,396 -0.05%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.02% 9.76% 11.87% 11.12% 9.66% 10.73% 12.42% -
ROE 8.33% 8.25% 9.11% 8.95% 8.18% 6.42% 5.90% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 117.46 121.99 128.04 120.77 105.77 103.41 89.41 4.64%
EPS 11.77 11.91 15.20 13.43 10.22 11.10 11.10 0.98%
DPS 11.00 11.00 0.00 15.00 15.00 0.00 0.00 -
NAPS 1.4133 1.4438 1.6688 1.5012 1.25 1.73 1.88 -4.64%
Adjusted Per Share Value based on latest NOSH - 261,600
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 117.52 122.06 128.07 120.83 105.75 103.75 89.72 4.59%
EPS 11.78 11.92 15.20 13.44 10.22 11.14 11.14 0.93%
DPS 11.00 11.01 0.00 15.01 15.00 0.00 0.00 -
NAPS 1.4139 1.4446 1.6691 1.5019 1.2497 1.7357 1.8866 -4.68%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 6.36 6.65 5.88 5.63 4.74 4.36 3.92 -
P/RPS 5.41 5.45 4.59 4.66 4.48 4.22 4.38 3.57%
P/EPS 54.04 55.84 38.68 41.92 46.38 39.28 35.32 7.33%
EY 1.85 1.79 2.59 2.39 2.16 2.55 2.83 -6.83%
DY 1.73 1.65 0.00 2.66 3.16 0.00 0.00 -
P/NAPS 4.50 4.61 3.52 3.75 3.79 2.52 2.09 13.62%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 28/11/12 21/11/11 11/11/10 24/11/09 05/11/08 07/11/07 -
Price 6.50 6.78 6.40 5.93 4.66 4.32 3.90 -
P/RPS 5.53 5.56 5.00 4.91 4.41 4.18 4.36 4.03%
P/EPS 55.23 56.93 42.11 44.15 45.60 38.92 35.14 7.81%
EY 1.81 1.76 2.38 2.26 2.19 2.57 2.85 -7.28%
DY 1.69 1.62 0.00 2.53 3.22 0.00 0.00 -
P/NAPS 4.60 4.70 3.84 3.95 3.73 2.50 2.07 14.22%

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