[JTINTER] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
13-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -65.12%
YoY- 14.44%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,205,121 927,630 611,684 313,179 1,158,209 856,898 580,393 62.54%
PBT 178,919 142,894 95,736 50,685 143,553 121,772 85,669 63.16%
Tax -45,106 -36,438 -24,413 -12,927 -35,290 -32,088 -22,702 57.84%
NP 133,813 106,456 71,323 37,758 108,263 89,684 62,967 65.06%
-
NP to SH 133,813 106,456 71,323 37,758 108,263 89,684 62,967 65.06%
-
Tax Rate 25.21% 25.50% 25.50% 25.50% 24.58% 26.35% 26.50% -
Total Cost 1,071,308 821,174 540,361 275,421 1,049,946 767,214 517,426 62.23%
-
Net Worth 390,584 392,657 386,927 353,288 316,420 326,932 329,205 12.03%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 78,467 78,468 39,231 - 78,451 78,463 39,191 58.65%
Div Payout % 58.64% 73.71% 55.01% - 72.46% 87.49% 62.24% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 390,584 392,657 386,927 353,288 316,420 326,932 329,205 12.03%
NOSH 261,557 261,562 261,543 261,482 261,504 261,545 261,273 0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.10% 11.48% 11.66% 12.06% 9.35% 10.47% 10.85% -
ROE 34.26% 27.11% 18.43% 10.69% 34.21% 27.43% 19.13% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 460.75 354.65 233.87 119.77 442.90 327.63 222.14 62.42%
EPS 51.16 40.70 27.27 14.44 41.40 34.29 24.10 64.94%
DPS 30.00 30.00 15.00 0.00 30.00 30.00 15.00 58.53%
NAPS 1.4933 1.5012 1.4794 1.3511 1.21 1.25 1.26 11.95%
Adjusted Per Share Value based on latest NOSH - 261,482
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 460.90 354.77 233.94 119.78 442.96 327.72 221.97 62.54%
EPS 51.18 40.71 27.28 14.44 41.41 34.30 24.08 65.08%
DPS 30.01 30.01 15.00 0.00 30.00 30.01 14.99 58.64%
NAPS 1.4938 1.5017 1.4798 1.3512 1.2102 1.2504 1.259 12.04%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 6.05 5.63 5.25 5.50 4.87 4.74 4.48 -
P/RPS 1.31 1.59 2.24 4.59 1.10 1.45 2.02 -25.01%
P/EPS 11.83 13.83 19.25 38.09 11.76 13.82 18.59 -25.95%
EY 8.46 7.23 5.19 2.63 8.50 7.23 5.38 35.11%
DY 4.96 5.33 2.86 0.00 6.16 6.33 3.35 29.81%
P/NAPS 4.05 3.75 3.55 4.07 4.02 3.79 3.56 8.95%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 11/11/10 12/08/10 13/05/10 23/02/10 24/11/09 19/08/09 -
Price 6.60 5.93 5.60 5.36 5.09 4.66 4.69 -
P/RPS 1.43 1.67 2.39 4.48 1.15 1.42 2.11 -22.78%
P/EPS 12.90 14.57 20.54 37.12 12.29 13.59 19.46 -23.91%
EY 7.75 6.86 4.87 2.69 8.13 7.36 5.14 31.39%
DY 4.55 5.06 2.68 0.00 5.89 6.44 3.20 26.36%
P/NAPS 4.42 3.95 3.79 3.97 4.21 3.73 3.72 12.14%

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