[JTINTER] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -90.39%
YoY- -83.43%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 307,275 325,236 309,928 290,009 319,159 303,783 321,379 -2.94%
PBT 41,327 41,532 53,350 9,571 41,825 39,504 50,642 -12.66%
Tax -10,538 -10,591 -13,604 -6,577 -10,666 -10,093 -12,894 -12.57%
NP 30,789 30,941 39,746 2,994 31,159 29,411 37,748 -12.69%
-
NP to SH 30,789 30,941 39,746 2,994 31,159 29,411 37,748 -12.69%
-
Tax Rate 25.50% 25.50% 25.50% 68.72% 25.50% 25.55% 25.46% -
Total Cost 276,486 294,295 270,182 287,015 288,000 274,372 283,631 -1.68%
-
Net Worth 369,703 367,630 336,612 353,318 377,727 375,075 492,372 -17.37%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 28,774 28,770 - - 28,778 28,757 162,188 -68.39%
Div Payout % 93.46% 92.98% - - 92.36% 97.78% 429.66% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 369,703 367,630 336,612 353,318 377,727 375,075 492,372 -17.37%
NOSH 261,588 261,546 261,486 262,631 261,620 261,431 261,593 -0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.02% 9.51% 12.82% 1.03% 9.76% 9.68% 11.75% -
ROE 8.33% 8.42% 11.81% 0.85% 8.25% 7.84% 7.67% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 117.46 124.35 118.53 110.42 121.99 116.20 122.85 -2.94%
EPS 11.77 11.83 15.20 1.14 11.91 11.25 14.43 -12.69%
DPS 11.00 11.00 0.00 0.00 11.00 11.00 62.00 -68.39%
NAPS 1.4133 1.4056 1.2873 1.3453 1.4438 1.4347 1.8822 -17.37%
Adjusted Per Share Value based on latest NOSH - 262,631
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 117.52 124.39 118.53 110.91 122.06 116.18 122.91 -2.94%
EPS 11.78 11.83 15.20 1.15 11.92 11.25 14.44 -12.68%
DPS 11.00 11.00 0.00 0.00 11.01 11.00 62.03 -68.40%
NAPS 1.4139 1.406 1.2874 1.3513 1.4446 1.4345 1.8831 -17.37%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 6.36 6.75 6.24 6.55 6.65 7.00 6.62 -
P/RPS 5.41 5.43 5.26 5.93 5.45 6.02 5.39 0.24%
P/EPS 54.04 57.06 41.05 574.56 55.84 62.22 45.88 11.51%
EY 1.85 1.75 2.44 0.17 1.79 1.61 2.18 -10.35%
DY 1.73 1.63 0.00 0.00 1.65 1.57 9.37 -67.54%
P/NAPS 4.50 4.80 4.85 4.87 4.61 4.88 3.52 17.77%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 23/08/13 21/05/13 26/02/13 28/11/12 09/08/12 24/05/12 -
Price 6.50 6.47 6.80 6.45 6.78 6.92 6.82 -
P/RPS 5.53 5.20 5.74 5.84 5.56 5.96 5.55 -0.24%
P/EPS 55.23 54.69 44.74 565.79 56.93 61.51 47.26 10.93%
EY 1.81 1.83 2.24 0.18 1.76 1.63 2.12 -9.99%
DY 1.69 1.70 0.00 0.00 1.62 1.59 9.09 -67.39%
P/NAPS 4.60 4.60 5.28 4.79 4.70 4.82 3.62 17.30%

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