[JTINTER] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
06-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 94.05%
YoY- 21.58%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 597,365 611,684 580,393 514,023 412,904 388,381 405,139 6.68%
PBT 87,232 95,736 85,669 81,743 67,685 59,555 64,374 5.19%
Tax -22,244 -24,413 -22,702 -22,071 -18,605 -17,020 -19,312 2.38%
NP 64,988 71,323 62,967 59,672 49,080 42,535 45,062 6.28%
-
NP to SH 64,988 71,323 62,967 59,672 49,080 42,535 45,062 6.28%
-
Tax Rate 25.50% 25.50% 26.50% 27.00% 27.49% 28.58% 30.00% -
Total Cost 532,377 540,361 517,426 454,351 363,824 345,846 360,077 6.73%
-
Net Worth 426,096 386,927 329,205 423,985 529,959 521,901 489,918 -2.29%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 78,456 39,231 39,191 151,797 117,478 39,142 - -
Div Payout % 120.72% 55.01% 62.24% 254.39% 239.36% 92.02% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 426,096 386,927 329,205 423,985 529,959 521,901 489,918 -2.29%
NOSH 261,521 261,543 261,273 261,719 261,063 260,950 261,988 -0.02%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 10.88% 11.66% 10.85% 11.61% 11.89% 10.95% 11.12% -
ROE 15.25% 18.43% 19.13% 14.07% 9.26% 8.15% 9.20% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 228.42 233.87 222.14 196.40 158.16 148.83 154.64 6.71%
EPS 24.85 27.27 24.10 22.80 18.80 16.30 17.20 6.32%
DPS 30.00 15.00 15.00 58.00 45.00 15.00 0.00 -
NAPS 1.6293 1.4794 1.26 1.62 2.03 2.00 1.87 -2.26%
Adjusted Per Share Value based on latest NOSH - 260,549
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 228.46 233.94 221.97 196.59 157.92 148.54 154.95 6.68%
EPS 24.85 27.28 24.08 22.82 18.77 16.27 17.23 6.29%
DPS 30.01 15.00 14.99 58.05 44.93 14.97 0.00 -
NAPS 1.6296 1.4798 1.259 1.6215 2.0268 1.996 1.8737 -2.29%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 7.13 5.25 4.48 4.00 4.26 4.10 4.24 -
P/RPS 3.12 2.24 2.02 2.04 2.69 2.75 2.74 2.18%
P/EPS 28.69 19.25 18.59 17.54 22.66 25.15 24.65 2.56%
EY 3.49 5.19 5.38 5.70 4.41 3.98 4.06 -2.48%
DY 4.21 2.86 3.35 14.50 10.56 3.66 0.00 -
P/NAPS 4.38 3.55 3.56 2.47 2.10 2.05 2.27 11.57%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/11 12/08/10 19/08/09 06/08/08 08/08/07 09/08/06 09/08/05 -
Price 6.90 5.60 4.69 4.46 3.94 4.04 4.30 -
P/RPS 3.02 2.39 2.11 2.27 2.49 2.71 2.78 1.38%
P/EPS 27.77 20.54 19.46 19.56 20.96 24.79 25.00 1.76%
EY 3.60 4.87 5.14 5.11 4.77 4.03 4.00 -1.73%
DY 4.35 2.68 3.20 13.00 11.42 3.71 0.00 -
P/NAPS 4.23 3.79 3.72 2.75 1.94 2.02 2.30 10.68%

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