[JTINTER] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
13-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 103.23%
YoY- 14.44%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 277,491 315,946 298,505 313,179 301,311 276,505 288,889 -2.64%
PBT 36,025 47,158 45,051 50,685 21,781 36,103 40,781 -7.91%
Tax -8,668 -12,025 -11,486 -12,927 -3,202 -9,386 -10,807 -13.63%
NP 27,357 35,133 33,565 37,758 18,579 26,717 29,974 -5.89%
-
NP to SH 27,357 35,133 33,565 37,758 18,579 26,717 29,974 -5.89%
-
Tax Rate 24.06% 25.50% 25.50% 25.50% 14.70% 26.00% 26.50% -
Total Cost 250,134 280,813 264,940 275,421 282,732 249,788 258,915 -2.26%
-
Net Worth 390,556 392,715 387,030 353,288 316,628 326,773 328,410 12.21%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 39,240 39,242 - - 39,212 39,096 -
Div Payout % - 111.69% 116.91% - - 146.77% 130.43% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 390,556 392,715 387,030 353,288 316,628 326,773 328,410 12.21%
NOSH 261,539 261,600 261,613 261,482 261,676 261,418 260,643 0.22%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.86% 11.12% 11.24% 12.06% 6.17% 9.66% 10.38% -
ROE 7.00% 8.95% 8.67% 10.69% 5.87% 8.18% 9.13% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 106.10 120.77 114.10 119.77 115.15 105.77 110.84 -2.86%
EPS 10.46 13.43 12.83 14.44 7.10 10.22 11.50 -6.10%
DPS 0.00 15.00 15.00 0.00 0.00 15.00 15.00 -
NAPS 1.4933 1.5012 1.4794 1.3511 1.21 1.25 1.26 11.95%
Adjusted Per Share Value based on latest NOSH - 261,482
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 106.13 120.83 114.16 119.78 115.24 105.75 110.49 -2.64%
EPS 10.46 13.44 12.84 14.44 7.11 10.22 11.46 -5.88%
DPS 0.00 15.01 15.01 0.00 0.00 15.00 14.95 -
NAPS 1.4937 1.5019 1.4802 1.3512 1.2109 1.2497 1.256 12.21%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 6.05 5.63 5.25 5.50 4.87 4.74 4.48 -
P/RPS 5.70 4.66 4.60 4.59 4.23 4.48 4.04 25.71%
P/EPS 57.84 41.92 40.92 38.09 68.59 46.38 38.96 30.04%
EY 1.73 2.39 2.44 2.63 1.46 2.16 2.57 -23.13%
DY 0.00 2.66 2.86 0.00 0.00 3.16 3.35 -
P/NAPS 4.05 3.75 3.55 4.07 4.02 3.79 3.56 8.95%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 11/11/10 12/08/10 13/05/10 23/02/10 24/11/09 19/08/09 -
Price 6.60 5.93 5.60 5.36 5.09 4.66 4.69 -
P/RPS 6.22 4.91 4.91 4.48 4.42 4.41 4.23 29.21%
P/EPS 63.10 44.15 43.65 37.12 71.69 45.60 40.78 33.67%
EY 1.58 2.26 2.29 2.69 1.39 2.19 2.45 -25.29%
DY 0.00 2.53 2.68 0.00 0.00 3.22 3.20 -
P/NAPS 4.42 3.95 3.79 3.97 4.21 3.73 3.72 12.14%

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