[JTINTER] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 90.85%
YoY- 5.52%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 625,162 597,365 611,684 580,393 514,023 412,904 388,381 8.24%
PBT 90,146 87,232 95,736 85,669 81,743 67,685 59,555 7.14%
Tax -22,987 -22,244 -24,413 -22,702 -22,071 -18,605 -17,020 5.13%
NP 67,159 64,988 71,323 62,967 59,672 49,080 42,535 7.90%
-
NP to SH 67,159 64,988 71,323 62,967 59,672 49,080 42,535 7.90%
-
Tax Rate 25.50% 25.50% 25.50% 26.50% 27.00% 27.49% 28.58% -
Total Cost 558,003 532,377 540,361 517,426 454,351 363,824 345,846 8.29%
-
Net Worth 375,206 426,096 386,927 329,205 423,985 529,959 521,901 -5.34%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 190,911 78,456 39,231 39,191 151,797 117,478 39,142 30.19%
Div Payout % 284.27% 120.72% 55.01% 62.24% 254.39% 239.36% 92.02% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 375,206 426,096 386,927 329,205 423,985 529,959 521,901 -5.34%
NOSH 261,522 261,521 261,543 261,273 261,719 261,063 260,950 0.03%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.74% 10.88% 11.66% 10.85% 11.61% 11.89% 10.95% -
ROE 17.90% 15.25% 18.43% 19.13% 14.07% 9.26% 8.15% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 239.05 228.42 233.87 222.14 196.40 158.16 148.83 8.21%
EPS 25.68 24.85 27.27 24.10 22.80 18.80 16.30 7.86%
DPS 73.00 30.00 15.00 15.00 58.00 45.00 15.00 30.14%
NAPS 1.4347 1.6293 1.4794 1.26 1.62 2.03 2.00 -5.38%
Adjusted Per Share Value based on latest NOSH - 260,643
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 239.09 228.46 233.94 221.97 196.59 157.92 148.54 8.24%
EPS 25.68 24.85 27.28 24.08 22.82 18.77 16.27 7.89%
DPS 73.01 30.01 15.00 14.99 58.05 44.93 14.97 30.19%
NAPS 1.435 1.6296 1.4798 1.259 1.6215 2.0268 1.996 -5.34%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 7.00 7.13 5.25 4.48 4.00 4.26 4.10 -
P/RPS 2.93 3.12 2.24 2.02 2.04 2.69 2.75 1.06%
P/EPS 27.26 28.69 19.25 18.59 17.54 22.66 25.15 1.35%
EY 3.67 3.49 5.19 5.38 5.70 4.41 3.98 -1.34%
DY 10.43 4.21 2.86 3.35 14.50 10.56 3.66 19.05%
P/NAPS 4.88 4.38 3.55 3.56 2.47 2.10 2.05 15.53%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/08/12 16/08/11 12/08/10 19/08/09 06/08/08 08/08/07 09/08/06 -
Price 6.92 6.90 5.60 4.69 4.46 3.94 4.04 -
P/RPS 2.89 3.02 2.39 2.11 2.27 2.49 2.71 1.07%
P/EPS 26.95 27.77 20.54 19.46 19.56 20.96 24.79 1.40%
EY 3.71 3.60 4.87 5.14 5.11 4.77 4.03 -1.36%
DY 10.55 4.35 2.68 3.20 13.00 11.42 3.71 19.00%
P/NAPS 4.82 4.23 3.79 3.72 2.75 1.94 2.02 15.58%

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