[JTINTER] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -2.37%
YoY- 8.09%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,209,905 1,209,717 1,228,941 1,110,104 1,002,391 842,591 762,918 7.98%
PBT 155,665 176,616 164,675 133,948 130,604 125,834 109,298 6.06%
Tax -39,276 -44,519 -39,640 -34,895 -38,963 -34,460 -26,880 6.51%
NP 116,389 132,097 125,035 99,053 91,641 91,374 82,418 5.91%
-
NP to SH 116,389 132,097 125,035 99,053 91,641 91,374 82,418 5.91%
-
Tax Rate 25.23% 25.21% 24.07% 26.05% 29.83% 27.39% 24.59% -
Total Cost 1,093,516 1,077,620 1,103,906 1,011,051 910,750 751,217 680,500 8.21%
-
Net Worth 377,727 436,435 392,715 326,773 453,836 493,305 525,285 -5.34%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 219,723 78,456 78,482 78,309 112,058 118,213 78,404 18.71%
Div Payout % 188.78% 59.39% 62.77% 79.06% 122.28% 129.37% 95.13% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 377,727 436,435 392,715 326,773 453,836 493,305 525,285 -5.34%
NOSH 261,620 261,526 261,600 261,418 262,333 262,396 261,336 0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.62% 10.92% 10.17% 8.92% 9.14% 10.84% 10.80% -
ROE 30.81% 30.27% 31.84% 30.31% 20.19% 18.52% 15.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 462.47 462.56 469.78 424.65 382.11 321.11 291.93 7.96%
EPS 44.49 50.51 47.80 37.89 34.93 34.82 31.54 5.89%
DPS 84.00 30.00 30.00 30.00 43.00 45.00 30.00 18.70%
NAPS 1.4438 1.6688 1.5012 1.25 1.73 1.88 2.01 -5.36%
Adjusted Per Share Value based on latest NOSH - 261,418
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 462.73 462.66 470.01 424.56 383.36 322.25 291.78 7.98%
EPS 44.51 50.52 47.82 37.88 35.05 34.95 31.52 5.91%
DPS 84.03 30.01 30.02 29.95 42.86 45.21 29.99 18.71%
NAPS 1.4446 1.6691 1.5019 1.2497 1.7357 1.8866 2.009 -5.34%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 6.65 5.88 5.63 4.74 4.36 3.92 4.04 -
P/RPS 1.44 1.27 1.20 1.12 1.14 1.22 1.38 0.71%
P/EPS 14.95 11.64 11.78 12.51 12.48 11.26 12.81 2.60%
EY 6.69 8.59 8.49 7.99 8.01 8.88 7.81 -2.54%
DY 12.63 5.10 5.33 6.33 9.86 11.48 7.43 9.23%
P/NAPS 4.61 3.52 3.75 3.79 2.52 2.09 2.01 14.82%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 21/11/11 11/11/10 24/11/09 05/11/08 07/11/07 09/11/06 -
Price 6.78 6.40 5.93 4.66 4.32 3.90 4.06 -
P/RPS 1.47 1.38 1.26 1.10 1.13 1.21 1.39 0.93%
P/EPS 15.24 12.67 12.41 12.30 12.37 11.20 12.87 2.85%
EY 6.56 7.89 8.06 8.13 8.09 8.93 7.77 -2.77%
DY 12.39 4.69 5.06 6.44 9.95 11.54 7.39 8.98%
P/NAPS 4.70 3.84 3.95 3.73 2.50 2.07 2.02 15.09%

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