[JTINTER] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
12-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 3.18%
YoY- 14.95%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,244,332 1,225,607 1,190,802 1,189,500 1,104,881 965,705 831,948 6.93%
PBT 146,278 167,199 170,415 153,620 137,980 128,164 131,940 1.73%
Tax -41,438 -42,217 -42,937 -37,001 -36,525 -36,516 -38,593 1.19%
NP 104,840 124,982 127,478 116,619 101,455 91,648 93,347 1.95%
-
NP to SH 104,840 124,982 127,478 116,619 101,455 91,648 93,347 1.95%
-
Tax Rate 28.33% 25.25% 25.20% 24.09% 26.47% 28.49% 29.25% -
Total Cost 1,139,492 1,100,625 1,063,324 1,072,881 1,003,426 874,057 738,601 7.48%
-
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 57,548 190,945 117,697 78,454 39,096 112,058 157,414 -15.42%
Div Payout % 54.89% 152.78% 92.33% 67.27% 38.54% 122.27% 168.63% -
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 8.43% 10.20% 10.71% 9.80% 9.18% 9.49% 11.22% -
ROE 28.52% 33.32% 29.91% 30.13% 30.89% 21.71% 17.48% -
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 475.76 468.81 455.28 454.68 423.91 370.64 316.29 7.03%
EPS 40.08 47.81 48.74 44.58 38.92 35.17 35.49 2.04%
DPS 22.00 73.00 45.00 30.00 15.00 43.00 60.00 -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 - 261,613
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 475.89 468.73 455.42 454.92 422.56 369.33 318.18 6.93%
EPS 40.10 47.80 48.75 44.60 38.80 35.05 35.70 1.95%
DPS 22.01 73.03 45.01 30.01 14.95 42.86 60.20 -15.42%
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 1.42 1.49 1.57 1.15 1.06 1.08 1.35 0.84%
P/EPS 16.84 14.64 14.63 11.78 11.51 11.37 12.00 5.80%
EY 5.94 6.83 6.84 8.49 8.69 8.79 8.33 -5.47%
DY 3.26 10.43 6.31 5.71 3.35 10.75 14.08 -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 1.36 1.48 1.52 1.23 1.11 1.20 1.25 1.41%
P/EPS 16.14 14.47 14.16 12.56 12.05 12.68 11.10 6.43%
EY 6.20 6.91 7.06 7.96 8.30 7.89 9.01 -6.03%
DY 3.40 10.55 6.52 5.36 3.20 9.64 15.23 -22.09%
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