[JTINTER] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 2.28%
YoY- 19.48%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,228,462 1,182,669 1,179,884 1,078,693 907,960 826,740 811,066 7.15%
PBT 168,595 174,566 149,350 136,818 118,027 129,939 120,480 5.75%
Tax -42,553 -43,994 -36,322 -36,416 -33,994 -38,296 -30,003 5.99%
NP 126,042 130,572 113,028 100,402 84,033 91,643 90,477 5.67%
-
NP to SH 126,042 130,572 113,028 100,402 84,033 91,643 90,477 5.67%
-
Tax Rate 25.24% 25.20% 24.32% 26.62% 28.80% 29.47% 24.90% -
Total Cost 1,102,420 1,052,097 1,066,856 978,291 823,927 735,097 720,589 7.33%
-
Net Worth 492,372 425,003 353,288 298,508 495,143 539,758 502,962 -0.35%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 201,421 117,706 78,309 - 190,969 117,707 78,701 16.93%
Div Payout % 159.80% 90.15% 69.28% - 227.26% 128.44% 86.99% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 492,372 425,003 353,288 298,508 495,143 539,758 502,962 -0.35%
NOSH 261,593 261,492 261,482 261,849 260,601 262,018 260,602 0.06%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.26% 11.04% 9.58% 9.31% 9.26% 11.08% 11.16% -
ROE 25.60% 30.72% 31.99% 33.63% 16.97% 16.98% 17.99% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 469.61 452.28 451.23 411.95 348.41 315.53 311.23 7.08%
EPS 48.18 49.93 43.23 38.34 32.25 34.98 34.72 5.60%
DPS 77.00 45.00 30.00 0.00 73.00 45.00 30.00 16.99%
NAPS 1.8822 1.6253 1.3511 1.14 1.90 2.06 1.93 -0.41%
Adjusted Per Share Value based on latest NOSH - 261,849
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 469.82 452.31 451.25 412.55 347.25 316.19 310.19 7.15%
EPS 48.20 49.94 43.23 38.40 32.14 35.05 34.60 5.67%
DPS 77.03 45.02 29.95 0.00 73.04 45.02 30.10 16.93%
NAPS 1.8831 1.6254 1.3512 1.1416 1.8937 2.0643 1.9236 -0.35%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 6.62 7.00 5.50 4.52 3.72 4.24 4.10 -
P/RPS 1.41 1.55 1.22 1.10 1.07 1.34 1.32 1.10%
P/EPS 13.74 14.02 12.72 11.79 11.54 12.12 11.81 2.55%
EY 7.28 7.13 7.86 8.48 8.67 8.25 8.47 -2.48%
DY 11.63 6.43 5.45 0.00 19.62 10.61 7.32 8.01%
P/NAPS 3.52 4.31 4.07 3.96 1.96 2.06 2.12 8.80%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 12/05/11 13/05/10 20/05/09 07/05/08 09/05/07 10/05/06 -
Price 6.82 7.16 5.36 4.20 4.20 4.32 4.12 -
P/RPS 1.45 1.58 1.19 1.02 1.21 1.37 1.32 1.57%
P/EPS 14.15 14.34 12.40 10.95 13.02 12.35 11.87 2.96%
EY 7.06 6.97 8.06 9.13 7.68 8.10 8.43 -2.90%
DY 11.29 6.28 5.60 0.00 17.38 10.42 7.28 7.57%
P/NAPS 3.62 4.41 3.97 3.68 2.21 2.10 2.13 9.23%

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