[JTINTER] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 49.26%
YoY- 18.7%
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 597,365 290,727 1,205,121 927,630 611,684 313,179 1,158,209 -35.76%
PBT 87,232 46,332 178,919 142,894 95,736 50,685 143,553 -28.32%
Tax -22,244 -11,815 -45,106 -36,438 -24,413 -12,927 -35,290 -26.54%
NP 64,988 34,517 133,813 106,456 71,323 37,758 108,263 -28.90%
-
NP to SH 64,988 34,517 133,813 106,456 71,323 37,758 108,263 -28.90%
-
Tax Rate 25.50% 25.50% 25.21% 25.50% 25.50% 25.50% 24.58% -
Total Cost 532,377 256,210 1,071,308 821,174 540,361 275,421 1,049,946 -36.49%
-
Net Worth 426,096 425,003 390,584 392,657 386,927 353,288 316,420 22.01%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 78,456 39,223 78,467 78,468 39,231 - 78,451 0.00%
Div Payout % 120.72% 113.64% 58.64% 73.71% 55.01% - 72.46% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 426,096 425,003 390,584 392,657 386,927 353,288 316,420 22.01%
NOSH 261,521 261,492 261,557 261,562 261,543 261,482 261,504 0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.88% 11.87% 11.10% 11.48% 11.66% 12.06% 9.35% -
ROE 15.25% 8.12% 34.26% 27.11% 18.43% 10.69% 34.21% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 228.42 111.18 460.75 354.65 233.87 119.77 442.90 -35.76%
EPS 24.85 13.20 51.16 40.70 27.27 14.44 41.40 -28.90%
DPS 30.00 15.00 30.00 30.00 15.00 0.00 30.00 0.00%
NAPS 1.6293 1.6253 1.4933 1.5012 1.4794 1.3511 1.21 22.00%
Adjusted Per Share Value based on latest NOSH - 261,600
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 228.46 111.19 460.90 354.77 233.94 119.78 442.96 -35.76%
EPS 24.85 13.20 51.18 40.71 27.28 14.44 41.41 -28.92%
DPS 30.01 15.00 30.01 30.01 15.00 0.00 30.00 0.02%
NAPS 1.6296 1.6254 1.4938 1.5017 1.4798 1.3512 1.2102 22.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 7.13 7.00 6.05 5.63 5.25 5.50 4.87 -
P/RPS 3.12 6.30 1.31 1.59 2.24 4.59 1.10 100.75%
P/EPS 28.69 53.03 11.83 13.83 19.25 38.09 11.76 81.52%
EY 3.49 1.89 8.46 7.23 5.19 2.63 8.50 -44.84%
DY 4.21 2.14 4.96 5.33 2.86 0.00 6.16 -22.46%
P/NAPS 4.38 4.31 4.05 3.75 3.55 4.07 4.02 5.90%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 12/05/11 24/02/11 11/11/10 12/08/10 13/05/10 23/02/10 -
Price 6.90 7.16 6.60 5.93 5.60 5.36 5.09 -
P/RPS 3.02 6.44 1.43 1.67 2.39 4.48 1.15 90.68%
P/EPS 27.77 54.24 12.90 14.57 20.54 37.12 12.29 72.45%
EY 3.60 1.84 7.75 6.86 4.87 2.69 8.13 -41.99%
DY 4.35 2.09 4.55 5.06 2.68 0.00 5.89 -18.34%
P/NAPS 4.23 4.41 4.42 3.95 3.79 3.97 4.21 0.31%

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