[JTINTER] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
09-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 27.99%
YoY- 21.11%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 862,061 863,333 825,808 831,792 807,425 816,445 776,762 7.17%
PBT 114,106 140,506 135,370 152,812 123,810 137,808 119,110 -2.81%
Tax -33,050 -36,232 -37,210 -41,716 -37,008 -39,629 -34,040 -1.94%
NP 81,056 104,274 98,160 111,096 86,802 98,178 85,070 -3.16%
-
NP to SH 81,056 104,274 98,160 111,096 86,802 98,178 85,070 -3.16%
-
Tax Rate 28.96% 25.79% 27.49% 27.30% 29.89% 28.76% 28.58% -
Total Cost 781,005 759,058 727,648 720,696 720,623 718,266 691,692 8.40%
-
Net Worth 494,180 491,730 529,959 539,758 509,831 524,838 521,901 -3.56%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 117,661 156,935 234,957 157,211 78,435 104,445 78,285 31.11%
Div Payout % 145.16% 150.50% 239.36% 141.51% 90.36% 106.38% 92.02% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 494,180 491,730 529,959 539,758 509,831 524,838 521,901 -3.56%
NOSH 261,470 261,558 261,063 262,018 261,451 261,113 260,950 0.13%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.40% 12.08% 11.89% 13.36% 10.75% 12.03% 10.95% -
ROE 16.40% 21.21% 18.52% 20.58% 17.03% 18.71% 16.30% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 329.70 330.07 316.32 317.46 308.82 312.68 297.67 7.03%
EPS 31.00 39.87 37.60 42.40 33.20 37.60 32.60 -3.29%
DPS 45.00 60.00 90.00 60.00 30.00 40.00 30.00 30.94%
NAPS 1.89 1.88 2.03 2.06 1.95 2.01 2.00 -3.69%
Adjusted Per Share Value based on latest NOSH - 262,018
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 329.69 330.18 315.83 318.12 308.80 312.25 297.07 7.17%
EPS 31.00 39.88 37.54 42.49 33.20 37.55 32.53 -3.15%
DPS 45.00 60.02 89.86 60.13 30.00 39.95 29.94 31.11%
NAPS 1.89 1.8806 2.0268 2.0643 1.9498 2.0072 1.996 -3.56%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.68 3.92 4.26 4.24 4.08 4.04 4.10 -
P/RPS 1.12 1.19 1.35 1.34 1.32 1.29 1.38 -12.95%
P/EPS 11.87 9.83 11.33 10.00 12.29 10.74 12.58 -3.78%
EY 8.42 10.17 8.83 10.00 8.14 9.31 7.95 3.89%
DY 12.23 15.31 21.13 14.15 7.35 9.90 7.32 40.67%
P/NAPS 1.95 2.09 2.10 2.06 2.09 2.01 2.05 -3.27%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 07/11/07 08/08/07 09/05/07 28/02/07 09/11/06 09/08/06 -
Price 3.80 3.90 3.94 4.32 4.16 4.06 4.04 -
P/RPS 1.15 1.18 1.25 1.36 1.35 1.30 1.36 -10.55%
P/EPS 12.26 9.78 10.48 10.19 12.53 10.80 12.39 -0.69%
EY 8.16 10.22 9.54 9.81 7.98 9.26 8.07 0.74%
DY 11.84 15.38 22.84 13.89 7.21 9.85 7.43 36.31%
P/NAPS 2.01 2.07 1.94 2.10 2.13 2.02 2.02 -0.32%

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