[JTINTER] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
07-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -62.06%
YoY- 10.72%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,038,511 785,305 514,023 251,322 862,061 647,500 412,904 84.42%
PBT 134,054 121,878 81,743 42,124 114,106 105,380 67,685 57.38%
Tax -35,894 -33,087 -22,071 -11,373 -33,050 -27,174 -18,605 54.66%
NP 98,160 88,791 59,672 30,751 81,056 78,206 49,080 58.40%
-
NP to SH 98,160 88,791 59,672 30,751 81,056 78,206 49,080 58.40%
-
Tax Rate 26.78% 27.15% 27.00% 27.00% 28.96% 25.79% 27.49% -
Total Cost 940,351 696,514 454,351 220,571 781,005 569,294 363,824 87.79%
-
Net Worth 463,315 451,789 423,985 495,143 494,180 491,730 529,959 -8.53%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 151,820 151,466 151,797 151,148 117,661 117,701 117,478 18.55%
Div Payout % 154.67% 170.59% 254.39% 491.53% 145.16% 150.50% 239.36% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 463,315 451,789 423,985 495,143 494,180 491,730 529,959 -8.53%
NOSH 261,760 261,149 261,719 260,601 261,470 261,558 261,063 0.17%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.45% 11.31% 11.61% 12.24% 9.40% 12.08% 11.89% -
ROE 21.19% 19.65% 14.07% 6.21% 16.40% 15.90% 9.26% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 396.74 300.71 196.40 96.44 329.70 247.55 158.16 84.10%
EPS 37.50 34.00 22.80 11.80 31.00 29.90 18.80 58.12%
DPS 58.00 58.00 58.00 58.00 45.00 45.00 45.00 18.34%
NAPS 1.77 1.73 1.62 1.90 1.89 1.88 2.03 -8.69%
Adjusted Per Share Value based on latest NOSH - 260,601
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 397.18 300.34 196.59 96.12 329.69 247.64 157.92 84.42%
EPS 37.54 33.96 22.82 11.76 31.00 29.91 18.77 58.40%
DPS 58.06 57.93 58.05 57.81 45.00 45.01 44.93 18.54%
NAPS 1.7719 1.7279 1.6215 1.8937 1.89 1.8806 2.0268 -8.53%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 4.44 4.36 4.00 3.72 3.68 3.92 4.26 -
P/RPS 1.12 1.45 2.04 3.86 1.12 1.58 2.69 -44.09%
P/EPS 11.84 12.82 17.54 31.53 11.87 13.11 22.66 -34.99%
EY 8.45 7.80 5.70 3.17 8.42 7.63 4.41 53.96%
DY 13.06 13.30 14.50 15.59 12.23 11.48 10.56 15.14%
P/NAPS 2.51 2.52 2.47 1.96 1.95 2.09 2.10 12.56%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 05/11/08 06/08/08 07/05/08 26/02/08 07/11/07 08/08/07 -
Price 4.52 4.32 4.46 4.20 3.80 3.90 3.94 -
P/RPS 1.14 1.44 2.27 4.36 1.15 1.58 2.49 -40.45%
P/EPS 12.05 12.71 19.56 35.59 12.26 13.04 20.96 -30.74%
EY 8.30 7.87 5.11 2.81 8.16 7.67 4.77 44.42%
DY 12.83 13.43 13.00 13.81 11.84 11.54 11.42 8.03%
P/NAPS 2.55 2.50 2.75 2.21 2.01 2.07 1.94 19.89%

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