[JTINTER] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -9.46%
YoY- 10.29%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,236,840 1,223,368 1,252,716 1,158,209 1,142,530 1,160,786 1,166,016 4.00%
PBT 190,525 191,472 202,740 143,553 162,362 171,338 179,552 4.03%
Tax -48,584 -48,826 -51,708 -35,290 -42,784 -45,404 -47,580 1.40%
NP 141,941 142,646 151,032 108,263 119,578 125,934 131,972 4.96%
-
NP to SH 141,941 142,646 151,032 108,263 119,578 125,934 131,972 4.96%
-
Tax Rate 25.50% 25.50% 25.50% 24.58% 26.35% 26.50% 26.50% -
Total Cost 1,094,898 1,080,722 1,101,684 1,049,946 1,022,952 1,034,852 1,034,044 3.88%
-
Net Worth 392,657 386,927 353,288 316,420 326,932 329,205 298,508 20.03%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 104,625 78,463 - 78,451 104,618 78,382 - -
Div Payout % 73.71% 55.01% - 72.46% 87.49% 62.24% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 392,657 386,927 353,288 316,420 326,932 329,205 298,508 20.03%
NOSH 261,562 261,543 261,482 261,504 261,545 261,273 261,849 -0.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.48% 11.66% 12.06% 9.35% 10.47% 10.85% 11.32% -
ROE 36.15% 36.87% 42.75% 34.21% 36.58% 38.25% 44.21% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 472.87 467.75 479.08 442.90 436.84 444.28 445.30 4.08%
EPS 54.27 54.54 57.76 41.40 45.72 48.20 50.40 5.05%
DPS 40.00 30.00 0.00 30.00 40.00 30.00 0.00 -
NAPS 1.5012 1.4794 1.3511 1.21 1.25 1.26 1.14 20.12%
Adjusted Per Share Value based on latest NOSH - 261,676
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 473.03 467.88 479.10 442.96 436.96 443.94 445.94 4.00%
EPS 54.29 54.55 57.76 41.41 45.73 48.16 50.47 4.97%
DPS 40.01 30.01 0.00 30.00 40.01 29.98 0.00 -
NAPS 1.5017 1.4798 1.3512 1.2102 1.2504 1.259 1.1416 20.03%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.63 5.25 5.50 4.87 4.74 4.48 4.52 -
P/RPS 1.19 1.12 1.15 1.10 1.09 1.01 1.02 10.81%
P/EPS 10.37 9.63 9.52 11.76 10.37 9.29 8.97 10.14%
EY 9.64 10.39 10.50 8.50 9.65 10.76 11.15 -9.23%
DY 7.10 5.71 0.00 6.16 8.44 6.70 0.00 -
P/NAPS 3.75 3.55 4.07 4.02 3.79 3.56 3.96 -3.56%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 12/08/10 13/05/10 23/02/10 24/11/09 19/08/09 20/05/09 -
Price 5.93 5.60 5.36 5.09 4.66 4.69 4.20 -
P/RPS 1.25 1.20 1.12 1.15 1.07 1.06 0.94 20.90%
P/EPS 10.93 10.27 9.28 12.29 10.19 9.73 8.33 19.83%
EY 9.15 9.74 10.78 8.13 9.81 10.28 12.00 -16.52%
DY 6.75 5.36 0.00 5.89 8.58 6.40 0.00 -
P/NAPS 3.95 3.79 3.97 4.21 3.73 3.72 3.68 4.82%

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