[JTINTER] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -30.46%
YoY- 98.3%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 290,009 265,584 277,491 301,311 253,206 217,086 195,091 6.82%
PBT 9,571 23,694 36,025 21,781 12,176 8,726 20,454 -11.87%
Tax -6,577 -5,623 -8,668 -3,202 -2,807 -5,876 -7,286 -1.69%
NP 2,994 18,071 27,357 18,579 9,369 2,850 13,168 -21.85%
-
NP to SH 2,994 18,071 27,357 18,579 9,369 2,850 13,168 -21.85%
-
Tax Rate 68.72% 23.73% 24.06% 14.70% 23.05% 67.34% 35.62% -
Total Cost 287,015 247,513 250,134 282,732 243,837 214,236 181,923 7.88%
-
Net Worth 353,318 454,494 390,556 316,628 460,642 489,681 513,552 -6.03%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 353,318 454,494 390,556 316,628 460,642 489,681 513,552 -6.03%
NOSH 262,631 261,519 261,539 261,676 260,250 259,090 263,360 -0.04%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.03% 6.80% 9.86% 6.17% 3.70% 1.31% 6.75% -
ROE 0.85% 3.98% 7.00% 5.87% 2.03% 0.58% 2.56% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 110.42 101.55 106.10 115.15 97.29 83.79 74.08 6.87%
EPS 1.14 6.91 10.46 7.10 3.60 1.10 5.00 -21.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3453 1.7379 1.4933 1.21 1.77 1.89 1.95 -5.99%
Adjusted Per Share Value based on latest NOSH - 261,676
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 110.91 101.57 106.13 115.24 96.84 83.02 74.61 6.82%
EPS 1.15 6.91 10.46 7.11 3.58 1.09 5.04 -21.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3513 1.7382 1.4937 1.2109 1.7617 1.8728 1.9641 -6.03%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 6.55 7.39 6.05 4.87 4.44 3.68 4.08 -
P/RPS 5.93 7.28 5.70 4.23 4.56 4.39 5.51 1.23%
P/EPS 574.56 106.95 57.84 68.59 123.33 334.55 81.60 38.40%
EY 0.17 0.94 1.73 1.46 0.81 0.30 1.23 -28.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.87 4.25 4.05 4.02 2.51 1.95 2.09 15.12%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 24/02/11 23/02/10 24/02/09 26/02/08 28/02/07 -
Price 6.45 7.16 6.60 5.09 4.52 3.80 4.16 -
P/RPS 5.84 7.05 6.22 4.42 4.65 4.54 5.62 0.64%
P/EPS 565.79 103.62 63.10 71.69 125.56 345.45 83.20 37.60%
EY 0.18 0.97 1.58 1.39 0.80 0.29 1.20 -27.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.79 4.12 4.42 4.21 2.55 2.01 2.13 14.44%

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