[JTINTER] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
09-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -0.38%
YoY- 14.09%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 826,740 807,425 762,918 812,100 811,066 828,858 860,091 -2.60%
PBT 129,939 123,810 109,298 119,752 120,480 124,571 125,378 2.41%
Tax -38,296 -37,008 -26,880 -29,615 -30,003 -31,907 -36,579 3.10%
NP 91,643 86,802 82,418 90,137 90,477 92,664 88,799 2.12%
-
NP to SH 91,643 86,802 82,418 90,137 90,477 92,664 88,799 2.12%
-
Tax Rate 29.47% 29.89% 24.59% 24.73% 24.90% 25.61% 29.17% -
Total Cost 735,097 720,623 680,500 721,963 720,589 736,194 771,292 -3.15%
-
Net Worth 539,758 513,552 525,285 522,720 502,962 475,369 500,962 5.10%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 117,707 78,404 78,404 78,546 78,701 78,701 78,176 31.39%
Div Payout % 128.44% 90.33% 95.13% 87.14% 86.99% 84.93% 88.04% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 539,758 513,552 525,285 522,720 502,962 475,369 500,962 5.10%
NOSH 262,018 263,360 261,336 261,360 260,602 258,352 262,283 -0.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 11.08% 10.75% 10.80% 11.10% 11.16% 11.18% 10.32% -
ROE 16.98% 16.90% 15.69% 17.24% 17.99% 19.49% 17.73% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 315.53 306.59 291.93 310.72 311.23 320.82 327.92 -2.53%
EPS 34.98 32.96 31.54 34.49 34.72 35.87 33.86 2.19%
DPS 45.00 30.00 30.00 30.00 30.00 30.00 30.00 31.06%
NAPS 2.06 1.95 2.01 2.00 1.93 1.84 1.91 5.17%
Adjusted Per Share Value based on latest NOSH - 261,360
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 316.19 308.80 291.78 310.59 310.19 317.00 328.94 -2.60%
EPS 35.05 33.20 31.52 34.47 34.60 35.44 33.96 2.13%
DPS 45.02 29.99 29.99 30.04 30.10 30.10 29.90 31.40%
NAPS 2.0643 1.9641 2.009 1.9991 1.9236 1.818 1.9159 5.10%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.24 4.08 4.04 4.10 4.10 4.06 4.14 -
P/RPS 1.34 1.33 1.38 1.32 1.32 1.27 1.26 4.19%
P/EPS 12.12 12.38 12.81 11.89 11.81 11.32 12.23 -0.60%
EY 8.25 8.08 7.81 8.41 8.47 8.83 8.18 0.57%
DY 10.61 7.35 7.43 7.32 7.32 7.39 7.25 28.92%
P/NAPS 2.06 2.09 2.01 2.05 2.12 2.21 2.17 -3.41%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 09/05/07 28/02/07 09/11/06 09/08/06 10/05/06 22/02/06 09/11/05 -
Price 4.32 4.16 4.06 4.04 4.12 4.12 4.10 -
P/RPS 1.37 1.36 1.39 1.30 1.32 1.28 1.25 6.30%
P/EPS 12.35 12.62 12.87 11.71 11.87 11.49 12.11 1.31%
EY 8.10 7.92 7.77 8.54 8.43 8.71 8.26 -1.29%
DY 10.42 7.21 7.39 7.43 7.28 7.28 7.32 26.57%
P/NAPS 2.10 2.13 2.02 2.02 2.13 2.24 2.15 -1.55%

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