[JTINTER] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 15.41%
YoY- -12.22%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 825,808 831,792 807,425 816,445 776,762 754,532 831,024 -0.42%
PBT 135,370 152,812 123,810 137,808 119,110 128,296 124,571 5.71%
Tax -37,210 -41,716 -37,008 -39,629 -34,040 -36,564 -31,907 10.82%
NP 98,160 111,096 86,802 98,178 85,070 91,732 92,664 3.92%
-
NP to SH 98,160 111,096 86,802 98,178 85,070 91,732 92,664 3.92%
-
Tax Rate 27.49% 27.30% 29.89% 28.76% 28.58% 28.50% 25.61% -
Total Cost 727,648 720,696 720,623 718,266 691,692 662,800 738,360 -0.97%
-
Net Worth 529,959 539,758 509,831 524,838 521,901 502,962 481,643 6.59%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 234,957 157,211 78,435 104,445 78,285 - 78,528 108.05%
Div Payout % 239.36% 141.51% 90.36% 106.38% 92.02% - 84.75% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 529,959 539,758 509,831 524,838 521,901 502,962 481,643 6.59%
NOSH 261,063 262,018 261,451 261,113 260,950 260,602 261,762 -0.17%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.89% 13.36% 10.75% 12.03% 10.95% 12.16% 11.15% -
ROE 18.52% 20.58% 17.03% 18.71% 16.30% 18.24% 19.24% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 316.32 317.46 308.82 312.68 297.67 289.53 317.47 -0.24%
EPS 37.60 42.40 33.20 37.60 32.60 35.20 35.40 4.11%
DPS 90.00 60.00 30.00 40.00 30.00 0.00 30.00 108.42%
NAPS 2.03 2.06 1.95 2.01 2.00 1.93 1.84 6.78%
Adjusted Per Share Value based on latest NOSH - 261,336
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 315.83 318.12 308.80 312.25 297.07 288.57 317.82 -0.41%
EPS 37.54 42.49 33.20 37.55 32.53 35.08 35.44 3.92%
DPS 89.86 60.13 30.00 39.95 29.94 0.00 30.03 108.07%
NAPS 2.0268 2.0643 1.9498 2.0072 1.996 1.9236 1.842 6.59%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.26 4.24 4.08 4.04 4.10 4.10 4.06 -
P/RPS 1.35 1.34 1.32 1.29 1.38 1.42 1.28 3.62%
P/EPS 11.33 10.00 12.29 10.74 12.58 11.65 11.47 -0.81%
EY 8.83 10.00 8.14 9.31 7.95 8.59 8.72 0.84%
DY 21.13 14.15 7.35 9.90 7.32 0.00 7.39 101.83%
P/NAPS 2.10 2.06 2.09 2.01 2.05 2.12 2.21 -3.35%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 08/08/07 09/05/07 28/02/07 09/11/06 09/08/06 10/05/06 22/02/06 -
Price 3.94 4.32 4.16 4.06 4.04 4.12 4.12 -
P/RPS 1.25 1.36 1.35 1.30 1.36 1.42 1.30 -2.58%
P/EPS 10.48 10.19 12.53 10.80 12.39 11.70 11.64 -6.77%
EY 9.54 9.81 7.98 9.26 8.07 8.54 8.59 7.26%
DY 22.84 13.89 7.21 9.85 7.43 0.00 7.28 114.75%
P/NAPS 1.94 2.10 2.13 2.02 2.02 2.13 2.24 -9.16%

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