[JTINTER] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -9.46%
YoY- 10.29%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,234,330 1,197,810 1,205,121 1,158,209 1,038,511 862,061 807,425 7.32%
PBT 141,542 164,285 178,919 143,553 134,054 114,106 123,810 2.25%
Tax -40,230 -41,474 -45,106 -35,290 -35,894 -33,050 -37,008 1.39%
NP 101,312 122,811 133,813 108,263 98,160 81,056 86,802 2.60%
-
NP to SH 101,312 122,811 133,813 108,263 98,160 81,056 86,802 2.60%
-
Tax Rate 28.42% 25.25% 25.21% 24.58% 26.78% 28.96% 29.89% -
Total Cost 1,133,018 1,074,999 1,071,308 1,049,946 940,351 781,005 720,623 7.82%
-
Net Worth 351,819 454,500 390,584 316,420 463,315 494,180 509,831 -5.99%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 219,674 78,456 78,467 78,451 151,820 117,661 78,435 18.70%
Div Payout % 216.83% 63.88% 58.64% 72.46% 154.67% 145.16% 90.36% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 351,819 454,500 390,584 316,420 463,315 494,180 509,831 -5.99%
NOSH 261,517 261,522 261,557 261,504 261,760 261,470 261,451 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.21% 10.25% 11.10% 9.35% 9.45% 9.40% 10.75% -
ROE 28.80% 27.02% 34.26% 34.21% 21.19% 16.40% 17.03% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 471.99 458.01 460.75 442.90 396.74 329.70 308.82 7.31%
EPS 38.74 46.96 51.16 41.40 37.50 31.00 33.20 2.60%
DPS 84.00 30.00 30.00 30.00 58.00 45.00 30.00 18.70%
NAPS 1.3453 1.7379 1.4933 1.21 1.77 1.89 1.95 -5.99%
Adjusted Per Share Value based on latest NOSH - 261,676
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 472.07 458.10 460.90 442.96 397.18 329.69 308.80 7.32%
EPS 38.75 46.97 51.18 41.41 37.54 31.00 33.20 2.60%
DPS 84.01 30.01 30.01 30.00 58.06 45.00 30.00 18.70%
NAPS 1.3455 1.7382 1.4938 1.2102 1.7719 1.89 1.9498 -5.99%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 6.55 7.39 6.05 4.87 4.44 3.68 4.08 -
P/RPS 1.39 1.61 1.31 1.10 1.12 1.12 1.32 0.86%
P/EPS 16.91 15.74 11.83 11.76 11.84 11.87 12.29 5.45%
EY 5.91 6.35 8.46 8.50 8.45 8.42 8.14 -5.19%
DY 12.82 4.06 4.96 6.16 13.06 12.23 7.35 9.70%
P/NAPS 4.87 4.25 4.05 4.02 2.51 1.95 2.09 15.12%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 24/02/11 23/02/10 24/02/09 26/02/08 28/02/07 -
Price 6.45 7.16 6.60 5.09 4.52 3.80 4.16 -
P/RPS 1.37 1.56 1.43 1.15 1.14 1.15 1.35 0.24%
P/EPS 16.65 15.25 12.90 12.29 12.05 12.26 12.53 4.84%
EY 6.01 6.56 7.75 8.13 8.30 8.16 7.98 -4.61%
DY 13.02 4.19 4.55 5.89 12.83 11.84 7.21 10.34%
P/NAPS 4.79 4.12 4.42 4.21 2.55 2.01 2.13 14.44%

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