[JTINTER] QoQ TTM 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- 2.28%
YoY- 19.48%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,158,209 1,110,104 1,104,881 1,078,693 1,038,511 1,002,391 965,705 12.84%
PBT 143,553 133,948 137,980 136,818 134,054 130,604 128,164 7.83%
Tax -35,290 -34,895 -36,525 -36,416 -35,894 -38,963 -36,516 -2.24%
NP 108,263 99,053 101,455 100,402 98,160 91,641 91,648 11.71%
-
NP to SH 108,263 99,053 101,455 100,402 98,160 91,641 91,648 11.71%
-
Tax Rate 24.58% 26.05% 26.47% 26.62% 26.78% 29.83% 28.49% -
Total Cost 1,049,946 1,011,051 1,003,426 978,291 940,351 910,750 874,057 12.96%
-
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 78,309 78,309 39,096 - 112,058 112,058 112,058 -21.19%
Div Payout % 72.33% 79.06% 38.54% - 114.16% 122.28% 122.27% -
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 9.35% 8.92% 9.18% 9.31% 9.45% 9.14% 9.49% -
ROE 34.19% 30.31% 30.89% 33.63% 21.31% 20.19% 21.71% -
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 442.61 424.65 423.91 411.95 399.04 382.11 370.64 12.52%
EPS 41.37 37.89 38.92 38.34 37.72 34.93 35.17 11.39%
DPS 30.00 30.00 15.00 0.00 43.00 43.00 43.00 -21.28%
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 442.96 424.56 422.56 412.55 397.18 383.36 369.33 12.84%
EPS 41.41 37.88 38.80 38.40 37.54 35.05 35.05 11.72%
DPS 29.95 29.95 14.95 0.00 42.86 42.86 42.86 -21.20%
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 1.10 1.12 1.06 1.10 1.11 1.14 1.08 1.22%
P/EPS 11.77 12.51 11.51 11.79 11.77 12.48 11.37 2.32%
EY 8.50 7.99 8.69 8.48 8.49 8.01 8.79 -2.20%
DY 6.16 6.33 3.35 0.00 9.68 9.86 10.75 -30.94%
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 1.15 1.10 1.11 1.02 1.13 1.13 1.20 -2.78%
P/EPS 12.30 12.30 12.05 10.95 11.98 12.37 12.68 -2.00%
EY 8.13 8.13 8.30 9.13 8.34 8.09 7.89 2.01%
DY 5.89 6.44 3.20 0.00 9.51 9.95 9.64 -27.93%
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