[JTINTER] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -90.21%
YoY- -78.36%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 277,491 301,311 253,206 217,086 195,091 150,584 181,817 7.29%
PBT 36,025 21,781 12,176 8,726 20,454 5,942 6,749 32.18%
Tax -8,668 -3,202 -2,807 -5,876 -7,286 2,842 -1,830 29.57%
NP 27,357 18,579 9,369 2,850 13,168 8,784 4,919 33.08%
-
NP to SH 27,357 18,579 9,369 2,850 13,168 8,784 4,919 33.08%
-
Tax Rate 24.06% 14.70% 23.05% 67.34% 35.62% -47.83% 27.12% -
Total Cost 250,134 282,732 243,837 214,236 181,923 141,800 176,898 5.94%
-
Net Worth 390,556 316,628 460,642 489,681 513,552 475,369 440,121 -1.97%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - 38,834 -
Div Payout % - - - - - - 789.47% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 390,556 316,628 460,642 489,681 513,552 475,369 440,121 -1.97%
NOSH 261,539 261,676 260,250 259,090 263,360 258,352 258,894 0.16%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.86% 6.17% 3.70% 1.31% 6.75% 5.83% 2.71% -
ROE 7.00% 5.87% 2.03% 0.58% 2.56% 1.85% 1.12% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 106.10 115.15 97.29 83.79 74.08 58.29 70.23 7.11%
EPS 10.46 7.10 3.60 1.10 5.00 3.40 1.90 32.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
NAPS 1.4933 1.21 1.77 1.89 1.95 1.84 1.70 -2.13%
Adjusted Per Share Value based on latest NOSH - 259,090
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 106.13 115.24 96.84 83.02 74.61 57.59 69.54 7.29%
EPS 10.46 7.11 3.58 1.09 5.04 3.36 1.88 33.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.85 -
NAPS 1.4937 1.2109 1.7617 1.8728 1.9641 1.818 1.6832 -1.97%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 6.05 4.87 4.44 3.68 4.08 4.06 4.42 -
P/RPS 5.70 4.23 4.56 4.39 5.51 6.97 6.29 -1.62%
P/EPS 57.84 68.59 123.33 334.55 81.60 119.41 232.63 -20.69%
EY 1.73 1.46 0.81 0.30 1.23 0.84 0.43 26.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.39 -
P/NAPS 4.05 4.02 2.51 1.95 2.09 2.21 2.60 7.66%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 23/02/10 24/02/09 26/02/08 28/02/07 22/02/06 23/02/05 -
Price 6.60 5.09 4.52 3.80 4.16 4.12 4.50 -
P/RPS 6.22 4.42 4.65 4.54 5.62 7.07 6.41 -0.50%
P/EPS 63.10 71.69 125.56 345.45 83.20 121.18 236.84 -19.77%
EY 1.58 1.39 0.80 0.29 1.20 0.83 0.42 24.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 4.42 4.21 2.55 2.01 2.13 2.24 2.65 8.89%

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