[JTINTER] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -74.21%
YoY- -8.58%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,197,810 932,226 597,365 290,727 1,205,121 927,630 611,684 56.32%
PBT 164,285 140,591 87,232 46,332 178,919 142,894 95,736 43.19%
Tax -41,474 -35,851 -22,244 -11,815 -45,106 -36,438 -24,413 42.23%
NP 122,811 104,740 64,988 34,517 133,813 106,456 71,323 43.51%
-
NP to SH 122,811 104,740 64,988 34,517 133,813 106,456 71,323 43.51%
-
Tax Rate 25.25% 25.50% 25.50% 25.50% 25.21% 25.50% 25.50% -
Total Cost 1,074,999 827,486 532,377 256,210 1,071,308 821,174 540,361 57.98%
-
Net Worth 454,500 436,429 426,096 425,003 390,584 392,657 386,927 11.29%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 78,456 78,456 78,456 39,223 78,467 78,468 39,231 58.53%
Div Payout % 63.88% 74.91% 120.72% 113.64% 58.64% 73.71% 55.01% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 454,500 436,429 426,096 425,003 390,584 392,657 386,927 11.29%
NOSH 261,522 261,523 261,521 261,492 261,557 261,562 261,543 -0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.25% 11.24% 10.88% 11.87% 11.10% 11.48% 11.66% -
ROE 27.02% 24.00% 15.25% 8.12% 34.26% 27.11% 18.43% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 458.01 356.46 228.42 111.18 460.75 354.65 233.87 56.33%
EPS 46.96 40.05 24.85 13.20 51.16 40.70 27.27 43.52%
DPS 30.00 30.00 30.00 15.00 30.00 30.00 15.00 58.53%
NAPS 1.7379 1.6688 1.6293 1.6253 1.4933 1.5012 1.4794 11.30%
Adjusted Per Share Value based on latest NOSH - 261,492
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 458.10 356.53 228.46 111.19 460.90 354.77 233.94 56.32%
EPS 46.97 40.06 24.85 13.20 51.18 40.71 27.28 43.51%
DPS 30.01 30.01 30.01 15.00 30.01 30.01 15.00 58.57%
NAPS 1.7382 1.6691 1.6296 1.6254 1.4938 1.5017 1.4798 11.29%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 7.39 5.88 7.13 7.00 6.05 5.63 5.25 -
P/RPS 1.61 1.65 3.12 6.30 1.31 1.59 2.24 -19.71%
P/EPS 15.74 14.68 28.69 53.03 11.83 13.83 19.25 -12.52%
EY 6.35 6.81 3.49 1.89 8.46 7.23 5.19 14.35%
DY 4.06 5.10 4.21 2.14 4.96 5.33 2.86 26.23%
P/NAPS 4.25 3.52 4.38 4.31 4.05 3.75 3.55 12.71%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 21/11/11 16/08/11 12/05/11 24/02/11 11/11/10 12/08/10 -
Price 7.16 6.40 6.90 7.16 6.60 5.93 5.60 -
P/RPS 1.56 1.80 3.02 6.44 1.43 1.67 2.39 -24.69%
P/EPS 15.25 15.98 27.77 54.24 12.90 14.57 20.54 -17.96%
EY 6.56 6.26 3.60 1.84 7.75 6.86 4.87 21.90%
DY 4.19 4.69 4.35 2.09 4.55 5.06 2.68 34.59%
P/NAPS 4.12 3.84 4.23 4.41 4.42 3.95 3.79 5.70%

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