[JTINTER] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 26.17%
YoY- -8.58%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 265,584 334,861 306,638 290,727 277,491 315,946 298,505 -7.47%
PBT 23,694 53,359 40,900 46,332 36,025 47,158 45,051 -34.76%
Tax -5,623 -13,607 -10,429 -11,815 -8,668 -12,025 -11,486 -37.80%
NP 18,071 39,752 30,471 34,517 27,357 35,133 33,565 -33.74%
-
NP to SH 18,071 39,752 30,471 34,517 27,357 35,133 33,565 -33.74%
-
Tax Rate 23.73% 25.50% 25.50% 25.50% 24.06% 25.50% 25.50% -
Total Cost 247,513 295,109 276,167 256,210 250,134 280,813 264,940 -4.42%
-
Net Worth 454,494 436,435 426,149 425,003 390,556 392,715 387,030 11.27%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 39,233 39,223 - 39,240 39,242 -
Div Payout % - - 128.76% 113.64% - 111.69% 116.91% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 454,494 436,435 426,149 425,003 390,556 392,715 387,030 11.27%
NOSH 261,519 261,526 261,553 261,492 261,539 261,600 261,613 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.80% 11.87% 9.94% 11.87% 9.86% 11.12% 11.24% -
ROE 3.98% 9.11% 7.15% 8.12% 7.00% 8.95% 8.67% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 101.55 128.04 117.24 111.18 106.10 120.77 114.10 -7.45%
EPS 6.91 15.20 11.65 13.20 10.46 13.43 12.83 -33.72%
DPS 0.00 0.00 15.00 15.00 0.00 15.00 15.00 -
NAPS 1.7379 1.6688 1.6293 1.6253 1.4933 1.5012 1.4794 11.30%
Adjusted Per Share Value based on latest NOSH - 261,492
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 101.57 128.07 117.27 111.19 106.13 120.83 114.16 -7.47%
EPS 6.91 15.20 11.65 13.20 10.46 13.44 12.84 -33.76%
DPS 0.00 0.00 15.00 15.00 0.00 15.01 15.01 -
NAPS 1.7382 1.6691 1.6298 1.6254 1.4937 1.5019 1.4802 11.27%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 7.39 5.88 7.13 7.00 6.05 5.63 5.25 -
P/RPS 7.28 4.59 6.08 6.30 5.70 4.66 4.60 35.69%
P/EPS 106.95 38.68 61.20 53.03 57.84 41.92 40.92 89.41%
EY 0.94 2.59 1.63 1.89 1.73 2.39 2.44 -46.96%
DY 0.00 0.00 2.10 2.14 0.00 2.66 2.86 -
P/NAPS 4.25 3.52 4.38 4.31 4.05 3.75 3.55 12.71%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 21/11/11 16/08/11 12/05/11 24/02/11 11/11/10 12/08/10 -
Price 7.16 6.40 6.90 7.16 6.60 5.93 5.60 -
P/RPS 7.05 5.00 5.89 6.44 6.22 4.91 4.91 27.18%
P/EPS 103.62 42.11 59.23 54.24 63.10 44.15 43.65 77.67%
EY 0.97 2.38 1.69 1.84 1.58 2.26 2.29 -43.51%
DY 0.00 0.00 2.17 2.09 0.00 2.53 2.68 -
P/NAPS 4.12 3.84 4.23 4.41 4.42 3.95 3.79 5.70%

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