[JTINTER] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 16.42%
YoY- 20.05%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,273,273 1,234,330 1,197,810 1,205,121 1,158,209 1,038,511 864,586 6.65%
PBT 164,340 141,542 164,285 178,919 143,553 134,054 114,106 6.26%
Tax -42,711 -40,230 -41,474 -45,106 -35,290 -35,894 -33,050 4.36%
NP 121,629 101,312 122,811 133,813 108,263 98,160 81,056 6.99%
-
NP to SH 121,629 101,312 122,811 133,813 108,263 98,160 81,056 6.99%
-
Tax Rate 25.99% 28.42% 25.25% 25.21% 24.58% 26.78% 28.96% -
Total Cost 1,151,644 1,133,018 1,074,999 1,071,308 1,049,946 940,351 783,530 6.62%
-
Net Worth 357,369 353,318 454,494 390,556 316,628 460,642 489,681 -5.10%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 57,544 219,723 78,456 78,482 78,309 112,058 118,213 -11.29%
Div Payout % 47.31% 216.88% 63.88% 58.65% 72.33% 114.16% 145.84% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 357,369 353,318 454,494 390,556 316,628 460,642 489,681 -5.10%
NOSH 261,387 262,631 261,519 261,539 261,676 260,250 259,090 0.14%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 9.55% 8.21% 10.25% 11.10% 9.35% 9.45% 9.38% -
ROE 34.03% 28.67% 27.02% 34.26% 34.19% 21.31% 16.55% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 487.12 469.99 458.02 460.78 442.61 399.04 333.70 6.50%
EPS 46.53 38.58 46.96 51.16 41.37 37.72 31.28 6.83%
DPS 22.00 84.00 30.00 30.00 30.00 43.00 45.00 -11.23%
NAPS 1.3672 1.3453 1.7379 1.4933 1.21 1.77 1.89 -5.24%
Adjusted Per Share Value based on latest NOSH - 261,387
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 486.96 472.07 458.10 460.90 442.96 397.18 330.66 6.65%
EPS 46.52 38.75 46.97 51.18 41.41 37.54 31.00 6.99%
DPS 22.01 84.03 30.01 30.02 29.95 42.86 45.21 -11.29%
NAPS 1.3668 1.3513 1.7382 1.4937 1.2109 1.7617 1.8728 -5.10%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 6.48 6.55 7.39 6.05 4.87 4.44 3.68 -
P/RPS 1.33 1.39 1.61 1.31 1.10 1.11 1.10 3.21%
P/EPS 13.93 16.98 15.74 11.82 11.77 11.77 11.76 2.85%
EY 7.18 5.89 6.35 8.46 8.50 8.49 8.50 -2.77%
DY 3.40 12.82 4.06 4.96 6.16 9.68 12.23 -19.19%
P/NAPS 4.74 4.87 4.25 4.05 4.02 2.51 1.95 15.93%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 27/02/12 24/02/11 23/02/10 24/02/09 26/02/08 -
Price 6.26 6.45 7.16 6.60 5.09 4.52 3.80 -
P/RPS 1.29 1.37 1.56 1.43 1.15 1.13 1.14 2.07%
P/EPS 13.45 16.72 15.25 12.90 12.30 11.98 12.15 1.70%
EY 7.43 5.98 6.56 7.75 8.13 8.34 8.23 -1.68%
DY 3.51 13.02 4.19 4.55 5.89 9.51 11.84 -18.32%
P/NAPS 4.58 4.79 4.12 4.42 4.21 2.55 2.01 14.69%

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