[JTINTER] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
08-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -23.29%
YoY- 8.69%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 251,322 217,086 234,596 204,956 207,948 195,091 223,953 7.98%
PBT 42,124 8,726 37,695 29,482 38,203 20,454 43,801 -2.56%
Tax -11,373 -5,876 -8,569 -8,176 -10,429 -7,286 -12,702 -7.09%
NP 30,751 2,850 29,126 21,306 27,774 13,168 31,099 -0.74%
-
NP to SH 30,751 2,850 29,126 21,306 27,774 13,168 31,099 -0.74%
-
Tax Rate 27.00% 67.34% 22.73% 27.73% 27.30% 35.62% 29.00% -
Total Cost 220,571 214,236 205,470 183,650 180,174 181,923 192,854 9.35%
-
Net Worth 495,143 489,681 493,305 533,965 539,758 513,552 525,285 -3.85%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 112,058 - - 78,911 39,302 - 39,200 101.29%
Div Payout % 364.41% - - 370.37% 141.51% - 126.05% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 495,143 489,681 493,305 533,965 539,758 513,552 525,285 -3.85%
NOSH 260,601 259,090 262,396 263,037 262,018 263,360 261,336 -0.18%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.24% 1.31% 12.42% 10.40% 13.36% 6.75% 13.89% -
ROE 6.21% 0.58% 5.90% 3.99% 5.15% 2.56% 5.92% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 96.44 83.79 89.41 77.92 79.36 74.08 85.70 8.18%
EPS 11.80 1.10 11.10 8.10 10.60 5.00 11.90 -0.56%
DPS 43.00 0.00 0.00 30.00 15.00 0.00 15.00 101.66%
NAPS 1.90 1.89 1.88 2.03 2.06 1.95 2.01 -3.67%
Adjusted Per Share Value based on latest NOSH - 263,037
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 96.12 83.02 89.72 78.39 79.53 74.61 85.65 7.98%
EPS 11.76 1.09 11.14 8.15 10.62 5.04 11.89 -0.72%
DPS 42.86 0.00 0.00 30.18 15.03 0.00 14.99 101.32%
NAPS 1.8937 1.8728 1.8866 2.0421 2.0643 1.9641 2.009 -3.86%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.72 3.68 3.92 4.26 4.24 4.08 4.04 -
P/RPS 3.86 4.39 4.38 5.47 5.34 5.51 4.71 -12.41%
P/EPS 31.53 334.55 35.32 52.59 40.00 81.60 33.95 -4.80%
EY 3.17 0.30 2.83 1.90 2.50 1.23 2.95 4.90%
DY 11.56 0.00 0.00 7.04 3.54 0.00 3.71 113.18%
P/NAPS 1.96 1.95 2.09 2.10 2.06 2.09 2.01 -1.66%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 07/05/08 26/02/08 07/11/07 08/08/07 09/05/07 28/02/07 09/11/06 -
Price 4.20 3.80 3.90 3.94 4.32 4.16 4.06 -
P/RPS 4.36 4.54 4.36 5.06 5.44 5.62 4.74 -5.41%
P/EPS 35.59 345.45 35.14 48.64 40.75 83.20 34.12 2.84%
EY 2.81 0.29 2.85 2.06 2.45 1.20 2.93 -2.74%
DY 10.24 0.00 0.00 7.61 3.47 0.00 3.69 97.35%
P/NAPS 2.21 2.01 2.07 1.94 2.10 2.13 2.02 6.17%

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