[JTINTER] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -66.39%
YoY- 7.29%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,158,209 856,898 580,393 291,504 1,038,511 785,305 514,023 71.61%
PBT 143,553 121,772 85,669 44,888 134,054 121,878 81,743 45.41%
Tax -35,290 -32,088 -22,702 -11,895 -35,894 -33,087 -22,071 36.62%
NP 108,263 89,684 62,967 32,993 98,160 88,791 59,672 48.59%
-
NP to SH 108,263 89,684 62,967 32,993 98,160 88,791 59,672 48.59%
-
Tax Rate 24.58% 26.35% 26.50% 26.50% 26.78% 27.15% 27.00% -
Total Cost 1,049,946 767,214 517,426 258,511 940,351 696,514 454,351 74.52%
-
Net Worth 316,420 326,932 329,205 298,508 463,315 451,789 423,985 -17.67%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 78,451 78,463 39,191 - 151,820 151,466 151,797 -35.52%
Div Payout % 72.46% 87.49% 62.24% - 154.67% 170.59% 254.39% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 316,420 326,932 329,205 298,508 463,315 451,789 423,985 -17.67%
NOSH 261,504 261,545 261,273 261,849 261,760 261,149 261,719 -0.05%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.35% 10.47% 10.85% 11.32% 9.45% 11.31% 11.61% -
ROE 34.21% 27.43% 19.13% 11.05% 21.19% 19.65% 14.07% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 442.90 327.63 222.14 111.33 396.74 300.71 196.40 71.71%
EPS 41.40 34.29 24.10 12.60 37.50 34.00 22.80 48.67%
DPS 30.00 30.00 15.00 0.00 58.00 58.00 58.00 -35.48%
NAPS 1.21 1.25 1.26 1.14 1.77 1.73 1.62 -17.63%
Adjusted Per Share Value based on latest NOSH - 261,849
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 442.96 327.72 221.97 111.49 397.18 300.34 196.59 71.61%
EPS 41.41 34.30 24.08 12.62 37.54 33.96 22.82 48.61%
DPS 30.00 30.01 14.99 0.00 58.06 57.93 58.05 -35.52%
NAPS 1.2102 1.2504 1.259 1.1416 1.7719 1.7279 1.6215 -17.67%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 4.87 4.74 4.48 4.52 4.44 4.36 4.00 -
P/RPS 1.10 1.45 2.02 4.06 1.12 1.45 2.04 -33.67%
P/EPS 11.76 13.82 18.59 35.87 11.84 12.82 17.54 -23.34%
EY 8.50 7.23 5.38 2.79 8.45 7.80 5.70 30.43%
DY 6.16 6.33 3.35 0.00 13.06 13.30 14.50 -43.39%
P/NAPS 4.02 3.79 3.56 3.96 2.51 2.52 2.47 38.24%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 19/08/09 20/05/09 24/02/09 05/11/08 06/08/08 -
Price 5.09 4.66 4.69 4.20 4.52 4.32 4.46 -
P/RPS 1.15 1.42 2.11 3.77 1.14 1.44 2.27 -36.37%
P/EPS 12.29 13.59 19.46 33.33 12.05 12.71 19.56 -26.57%
EY 8.13 7.36 5.14 3.00 8.30 7.87 5.11 36.16%
DY 5.89 6.44 3.20 0.00 12.83 13.43 13.00 -40.92%
P/NAPS 4.21 3.73 3.72 3.68 2.55 2.50 2.75 32.72%

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