[JTINTER] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 59.34%
YoY- 6.21%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 514,023 251,322 862,061 647,500 412,904 207,948 807,425 -26.01%
PBT 81,743 42,124 114,106 105,380 67,685 38,203 123,810 -24.19%
Tax -22,071 -11,373 -33,050 -27,174 -18,605 -10,429 -37,008 -29.17%
NP 59,672 30,751 81,056 78,206 49,080 27,774 86,802 -22.12%
-
NP to SH 59,672 30,751 81,056 78,206 49,080 27,774 86,802 -22.12%
-
Tax Rate 27.00% 27.00% 28.96% 25.79% 27.49% 27.30% 29.89% -
Total Cost 454,351 220,571 781,005 569,294 363,824 180,174 720,623 -26.49%
-
Net Worth 423,985 495,143 494,180 491,730 529,959 539,758 509,831 -11.57%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 151,797 151,148 117,661 117,701 117,478 39,302 78,435 55.36%
Div Payout % 254.39% 491.53% 145.16% 150.50% 239.36% 141.51% 90.36% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 423,985 495,143 494,180 491,730 529,959 539,758 509,831 -11.57%
NOSH 261,719 260,601 261,470 261,558 261,063 262,018 261,451 0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.61% 12.24% 9.40% 12.08% 11.89% 13.36% 10.75% -
ROE 14.07% 6.21% 16.40% 15.90% 9.26% 5.15% 17.03% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 196.40 96.44 329.70 247.55 158.16 79.36 308.82 -26.06%
EPS 22.80 11.80 31.00 29.90 18.80 10.60 33.20 -22.17%
DPS 58.00 58.00 45.00 45.00 45.00 15.00 30.00 55.25%
NAPS 1.62 1.90 1.89 1.88 2.03 2.06 1.95 -11.63%
Adjusted Per Share Value based on latest NOSH - 262,396
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 196.59 96.12 329.69 247.64 157.92 79.53 308.80 -26.01%
EPS 22.82 11.76 31.00 29.91 18.77 10.62 33.20 -22.13%
DPS 58.05 57.81 45.00 45.01 44.93 15.03 30.00 55.34%
NAPS 1.6215 1.8937 1.89 1.8806 2.0268 2.0643 1.9498 -11.57%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.00 3.72 3.68 3.92 4.26 4.24 4.08 -
P/RPS 2.04 3.86 1.12 1.58 2.69 5.34 1.32 33.70%
P/EPS 17.54 31.53 11.87 13.11 22.66 40.00 12.29 26.78%
EY 5.70 3.17 8.42 7.63 4.41 2.50 8.14 -21.16%
DY 14.50 15.59 12.23 11.48 10.56 3.54 7.35 57.36%
P/NAPS 2.47 1.96 1.95 2.09 2.10 2.06 2.09 11.79%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 06/08/08 07/05/08 26/02/08 07/11/07 08/08/07 09/05/07 28/02/07 -
Price 4.46 4.20 3.80 3.90 3.94 4.32 4.16 -
P/RPS 2.27 4.36 1.15 1.58 2.49 5.44 1.35 41.44%
P/EPS 19.56 35.59 12.26 13.04 20.96 40.75 12.53 34.60%
EY 5.11 2.81 8.16 7.67 4.77 2.45 7.98 -25.72%
DY 13.00 13.81 11.84 11.54 11.42 3.47 7.21 48.19%
P/NAPS 2.75 2.21 2.01 2.07 1.94 2.10 2.13 18.58%

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