[JTINTER] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
07-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 978.98%
YoY- 10.72%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 253,206 271,282 262,701 251,322 217,086 234,596 204,956 15.06%
PBT 12,176 40,135 39,619 42,124 8,726 37,695 29,482 -44.39%
Tax -2,807 -11,016 -10,698 -11,373 -5,876 -8,569 -8,176 -50.81%
NP 9,369 29,119 28,921 30,751 2,850 29,126 21,306 -42.02%
-
NP to SH 9,369 29,119 28,921 30,751 2,850 29,126 21,306 -42.02%
-
Tax Rate 23.05% 27.45% 27.00% 27.00% 67.34% 22.73% 27.73% -
Total Cost 243,837 242,163 233,780 220,571 214,236 205,470 183,650 20.69%
-
Net Worth 460,642 453,836 422,090 495,143 489,681 493,305 533,965 -9.33%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 112,058 - - 78,911 -
Div Payout % - - - 364.41% - - 370.37% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 460,642 453,836 422,090 495,143 489,681 493,305 533,965 -9.33%
NOSH 260,250 262,333 260,549 260,601 259,090 262,396 263,037 -0.70%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.70% 10.73% 11.01% 12.24% 1.31% 12.42% 10.40% -
ROE 2.03% 6.42% 6.85% 6.21% 0.58% 5.90% 3.99% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 97.29 103.41 100.83 96.44 83.79 89.41 77.92 15.87%
EPS 3.60 11.10 11.10 11.80 1.10 11.10 8.10 -41.61%
DPS 0.00 0.00 0.00 43.00 0.00 0.00 30.00 -
NAPS 1.77 1.73 1.62 1.90 1.89 1.88 2.03 -8.69%
Adjusted Per Share Value based on latest NOSH - 260,601
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 96.84 103.75 100.47 96.12 83.02 89.72 78.39 15.05%
EPS 3.58 11.14 11.06 11.76 1.09 11.14 8.15 -42.07%
DPS 0.00 0.00 0.00 42.86 0.00 0.00 30.18 -
NAPS 1.7617 1.7357 1.6143 1.8937 1.8728 1.8866 2.0421 -9.33%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 4.44 4.36 4.00 3.72 3.68 3.92 4.26 -
P/RPS 4.56 4.22 3.97 3.86 4.39 4.38 5.47 -11.37%
P/EPS 123.33 39.28 36.04 31.53 334.55 35.32 52.59 76.05%
EY 0.81 2.55 2.78 3.17 0.30 2.83 1.90 -43.20%
DY 0.00 0.00 0.00 11.56 0.00 0.00 7.04 -
P/NAPS 2.51 2.52 2.47 1.96 1.95 2.09 2.10 12.56%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 05/11/08 06/08/08 07/05/08 26/02/08 07/11/07 08/08/07 -
Price 4.52 4.32 4.46 4.20 3.80 3.90 3.94 -
P/RPS 4.65 4.18 4.42 4.36 4.54 4.36 5.06 -5.45%
P/EPS 125.56 38.92 40.18 35.59 345.45 35.14 48.64 87.63%
EY 0.80 2.57 2.49 2.81 0.29 2.85 2.06 -46.61%
DY 0.00 0.00 0.00 10.24 0.00 0.00 7.61 -
P/NAPS 2.55 2.50 2.75 2.21 2.01 2.07 1.94 19.89%

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