[JTINTER] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 43.56%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 345,880 1,273,273 942,439 635,164 309,928 1,234,330 944,321 -48.83%
PBT 55,067 164,340 136,209 94,882 53,350 141,542 131,971 -44.19%
Tax -14,042 -42,711 -34,733 -24,195 -13,604 -40,230 -33,653 -44.19%
NP 41,025 121,629 101,476 70,687 39,746 101,312 98,318 -44.18%
-
NP to SH 41,025 121,629 101,476 70,687 39,746 101,312 98,318 -44.18%
-
Tax Rate 25.50% 25.99% 25.50% 25.50% 25.50% 28.42% 25.50% -
Total Cost 304,855 1,151,644 840,963 564,477 270,182 1,133,018 846,003 -49.39%
-
Net Worth 398,509 357,538 369,628 367,582 336,612 351,819 377,631 3.65%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 112,449 112,460 83,684 54,912 219,674 219,705 -
Div Payout % - 92.45% 110.82% 118.39% 138.16% 216.83% 223.46% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 398,509 357,538 369,628 367,582 336,612 351,819 377,631 3.65%
NOSH 261,472 261,511 261,536 261,513 261,486 261,517 261,553 -0.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.86% 9.55% 10.77% 11.13% 12.82% 8.21% 10.41% -
ROE 10.29% 34.02% 27.45% 19.23% 11.81% 28.80% 26.04% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 132.28 486.89 360.35 242.88 118.53 471.99 361.04 -48.82%
EPS 15.69 46.51 38.80 27.03 15.20 38.74 37.59 -44.17%
DPS 0.00 43.00 43.00 32.00 21.00 84.00 84.00 -
NAPS 1.5241 1.3672 1.4133 1.4056 1.2873 1.3453 1.4438 3.67%
Adjusted Per Share Value based on latest NOSH - 261,588
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 132.28 486.96 360.44 242.92 118.53 472.07 361.16 -48.83%
EPS 15.69 46.52 38.81 27.03 15.20 38.75 37.60 -44.18%
DPS 0.00 43.01 43.01 32.00 21.00 84.01 84.03 -
NAPS 1.5241 1.3674 1.4136 1.4058 1.2874 1.3455 1.4442 3.65%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 6.50 6.48 6.36 6.75 6.24 6.55 6.65 -
P/RPS 4.91 1.33 1.76 2.78 5.26 1.39 1.84 92.50%
P/EPS 41.43 13.93 16.39 24.97 41.05 16.91 17.69 76.44%
EY 2.41 7.18 6.10 4.00 2.44 5.91 5.65 -43.36%
DY 0.00 6.64 6.76 4.74 3.37 12.82 12.63 -
P/NAPS 4.26 4.74 4.50 4.80 4.85 4.87 4.61 -5.13%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 25/02/14 21/11/13 23/08/13 21/05/13 26/02/13 28/11/12 -
Price 8.18 6.26 6.50 6.47 6.80 6.45 6.78 -
P/RPS 6.18 1.29 1.80 2.66 5.74 1.37 1.88 121.24%
P/EPS 52.14 13.46 16.75 23.94 44.74 16.65 18.04 103.03%
EY 1.92 7.43 5.97 4.18 2.24 6.01 5.54 -50.69%
DY 0.00 6.87 6.62 4.95 3.09 13.02 12.39 -
P/NAPS 5.37 4.58 4.60 4.60 5.28 4.79 4.70 9.29%

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