[JTINTER] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 252.15%
YoY- 7.29%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 301,311 276,505 288,889 291,504 253,206 271,282 262,701 9.54%
PBT 21,781 36,103 40,781 44,888 12,176 40,135 39,619 -32.81%
Tax -3,202 -9,386 -10,807 -11,895 -2,807 -11,016 -10,698 -55.15%
NP 18,579 26,717 29,974 32,993 9,369 29,119 28,921 -25.48%
-
NP to SH 18,579 26,717 29,974 32,993 9,369 29,119 28,921 -25.48%
-
Tax Rate 14.70% 26.00% 26.50% 26.50% 23.05% 27.45% 27.00% -
Total Cost 282,732 249,788 258,915 258,511 243,837 242,163 233,780 13.47%
-
Net Worth 316,628 326,773 328,410 298,508 460,642 453,836 422,090 -17.39%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 39,212 39,096 - - - - -
Div Payout % - 146.77% 130.43% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 316,628 326,773 328,410 298,508 460,642 453,836 422,090 -17.39%
NOSH 261,676 261,418 260,643 261,849 260,250 262,333 260,549 0.28%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.17% 9.66% 10.38% 11.32% 3.70% 10.73% 11.01% -
ROE 5.87% 8.18% 9.13% 11.05% 2.03% 6.42% 6.85% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 115.15 105.77 110.84 111.33 97.29 103.41 100.83 9.23%
EPS 7.10 10.22 11.50 12.60 3.60 11.10 11.10 -25.70%
DPS 0.00 15.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.25 1.26 1.14 1.77 1.73 1.62 -17.63%
Adjusted Per Share Value based on latest NOSH - 261,849
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 115.24 105.75 110.49 111.49 96.84 103.75 100.47 9.54%
EPS 7.11 10.22 11.46 12.62 3.58 11.14 11.06 -25.45%
DPS 0.00 15.00 14.95 0.00 0.00 0.00 0.00 -
NAPS 1.2109 1.2497 1.256 1.1416 1.7617 1.7357 1.6143 -17.40%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 4.87 4.74 4.48 4.52 4.44 4.36 4.00 -
P/RPS 4.23 4.48 4.04 4.06 4.56 4.22 3.97 4.30%
P/EPS 68.59 46.38 38.96 35.87 123.33 39.28 36.04 53.39%
EY 1.46 2.16 2.57 2.79 0.81 2.55 2.78 -34.82%
DY 0.00 3.16 3.35 0.00 0.00 0.00 0.00 -
P/NAPS 4.02 3.79 3.56 3.96 2.51 2.52 2.47 38.24%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 19/08/09 20/05/09 24/02/09 05/11/08 06/08/08 -
Price 5.09 4.66 4.69 4.20 4.52 4.32 4.46 -
P/RPS 4.42 4.41 4.23 3.77 4.65 4.18 4.42 0.00%
P/EPS 71.69 45.60 40.78 33.33 125.56 38.92 40.18 46.95%
EY 1.39 2.19 2.45 3.00 0.80 2.57 2.49 -32.13%
DY 0.00 3.22 3.20 0.00 0.00 0.00 0.00 -
P/NAPS 4.21 3.73 3.72 3.68 2.55 2.50 2.75 32.72%

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