[JTINTER] YoY Annualized 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- 39.5%
YoY- 14.44%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,239,712 1,285,516 1,162,908 1,252,716 1,166,016 1,005,288 831,792 6.87%
PBT 213,400 202,568 185,328 202,740 179,552 168,496 152,812 5.71%
Tax -54,416 -51,576 -47,260 -51,708 -47,580 -45,492 -41,716 4.52%
NP 158,984 150,992 138,068 151,032 131,972 123,004 111,096 6.14%
-
NP to SH 158,984 150,992 138,068 151,032 131,972 123,004 111,096 6.14%
-
Tax Rate 25.50% 25.46% 25.50% 25.50% 26.50% 27.00% 27.30% -
Total Cost 1,080,728 1,134,524 1,024,840 1,101,684 1,034,044 882,284 720,696 6.97%
-
Net Worth 336,612 492,372 425,003 353,288 298,508 495,143 539,758 -7.56%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 219,648 648,752 156,895 - - 604,595 157,211 5.72%
Div Payout % 138.16% 429.66% 113.64% - - 491.53% 141.51% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 336,612 492,372 425,003 353,288 298,508 495,143 539,758 -7.56%
NOSH 261,486 261,593 261,492 261,482 261,849 260,601 262,018 -0.03%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.82% 11.75% 11.87% 12.06% 11.32% 12.24% 13.36% -
ROE 47.23% 30.67% 32.49% 42.75% 44.21% 24.84% 20.58% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 474.10 491.42 444.72 479.08 445.30 385.76 317.46 6.90%
EPS 60.80 57.72 52.80 57.76 50.40 47.20 42.40 6.18%
DPS 84.00 248.00 60.00 0.00 0.00 232.00 60.00 5.76%
NAPS 1.2873 1.8822 1.6253 1.3511 1.14 1.90 2.06 -7.53%
Adjusted Per Share Value based on latest NOSH - 261,482
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 474.13 491.65 444.75 479.10 445.94 384.47 318.12 6.87%
EPS 60.80 57.75 52.80 57.76 50.47 47.04 42.49 6.14%
DPS 84.00 248.12 60.00 0.00 0.00 231.23 60.13 5.72%
NAPS 1.2874 1.8831 1.6254 1.3512 1.1416 1.8937 2.0643 -7.56%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 6.24 6.62 7.00 5.50 4.52 3.72 4.24 -
P/RPS 1.32 1.35 1.57 1.15 1.02 0.96 1.34 -0.25%
P/EPS 10.26 11.47 13.26 9.52 8.97 7.88 10.00 0.42%
EY 9.74 8.72 7.54 10.50 11.15 12.69 10.00 -0.43%
DY 13.46 37.46 8.57 0.00 0.00 62.37 14.15 -0.82%
P/NAPS 4.85 3.52 4.31 4.07 3.96 1.96 2.06 15.32%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 24/05/12 12/05/11 13/05/10 20/05/09 07/05/08 09/05/07 -
Price 6.80 6.82 7.16 5.36 4.20 4.20 4.32 -
P/RPS 1.43 1.39 1.61 1.12 0.94 1.09 1.36 0.83%
P/EPS 11.18 11.82 13.56 9.28 8.33 8.90 10.19 1.55%
EY 8.94 8.46 7.37 10.78 12.00 11.24 9.81 -1.53%
DY 12.35 36.36 8.38 0.00 0.00 55.24 13.89 -1.93%
P/NAPS 5.28 3.62 4.41 3.97 3.68 2.21 2.10 16.59%

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