[JTINTER] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
13-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 4.4%
YoY- 12.58%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,222,879 1,228,462 1,182,669 1,179,884 1,078,693 907,960 826,740 6.73%
PBT 144,250 168,595 174,566 149,350 136,818 118,027 129,939 1.75%
Tax -40,940 -42,553 -43,994 -36,322 -36,416 -33,994 -38,296 1.11%
NP 103,310 126,042 130,572 113,028 100,402 84,033 91,643 2.01%
-
NP to SH 103,310 126,042 130,572 113,028 100,402 84,033 91,643 2.01%
-
Tax Rate 28.38% 25.24% 25.20% 24.32% 26.62% 28.80% 29.47% -
Total Cost 1,119,569 1,102,420 1,052,097 1,066,856 978,291 823,927 735,097 7.25%
-
Net Worth 336,612 492,372 425,003 353,288 298,508 495,143 539,758 -7.56%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 57,535 201,421 117,706 78,309 - 190,969 117,707 -11.23%
Div Payout % 55.69% 159.80% 90.15% 69.28% - 227.26% 128.44% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 336,612 492,372 425,003 353,288 298,508 495,143 539,758 -7.56%
NOSH 261,486 261,593 261,492 261,482 261,849 260,601 262,018 -0.03%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.45% 10.26% 11.04% 9.58% 9.31% 9.26% 11.08% -
ROE 30.69% 25.60% 30.72% 31.99% 33.63% 16.97% 16.98% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 467.66 469.61 452.28 451.23 411.95 348.41 315.53 6.77%
EPS 39.51 48.18 49.93 43.23 38.34 32.25 34.98 2.04%
DPS 22.00 77.00 45.00 30.00 0.00 73.00 45.00 -11.23%
NAPS 1.2873 1.8822 1.6253 1.3511 1.14 1.90 2.06 -7.53%
Adjusted Per Share Value based on latest NOSH - 261,482
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 467.69 469.82 452.31 451.25 412.55 347.25 316.19 6.73%
EPS 39.51 48.20 49.94 43.23 38.40 32.14 35.05 2.01%
DPS 22.00 77.03 45.02 29.95 0.00 73.04 45.02 -11.24%
NAPS 1.2874 1.8831 1.6254 1.3512 1.1416 1.8937 2.0643 -7.56%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 6.24 6.62 7.00 5.50 4.52 3.72 4.24 -
P/RPS 1.33 1.41 1.55 1.22 1.10 1.07 1.34 -0.12%
P/EPS 15.79 13.74 14.02 12.72 11.79 11.54 12.12 4.50%
EY 6.33 7.28 7.13 7.86 8.48 8.67 8.25 -4.31%
DY 3.53 11.63 6.43 5.45 0.00 19.62 10.61 -16.74%
P/NAPS 4.85 3.52 4.31 4.07 3.96 1.96 2.06 15.32%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 24/05/12 12/05/11 13/05/10 20/05/09 07/05/08 09/05/07 -
Price 6.80 6.82 7.16 5.36 4.20 4.20 4.32 -
P/RPS 1.45 1.45 1.58 1.19 1.02 1.21 1.37 0.94%
P/EPS 17.21 14.15 14.34 12.40 10.95 13.02 12.35 5.68%
EY 5.81 7.06 6.97 8.06 9.13 7.68 8.10 -5.38%
DY 3.24 11.29 6.28 5.60 0.00 17.38 10.42 -17.67%
P/NAPS 5.28 3.62 4.41 3.97 3.68 2.21 2.10 16.59%

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