[JTINTER] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
09-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -68.0%
YoY- 21.11%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 313,179 291,504 251,322 207,948 188,633 206,425 181,706 9.49%
PBT 50,685 44,888 42,124 38,203 32,074 36,165 31,986 7.97%
Tax -12,927 -11,895 -11,373 -10,429 -9,141 -11,045 -10,181 4.05%
NP 37,758 32,993 30,751 27,774 22,933 25,120 21,805 9.57%
-
NP to SH 37,758 32,993 30,751 27,774 22,933 25,120 21,805 9.57%
-
Tax Rate 25.50% 26.50% 27.00% 27.30% 28.50% 30.54% 31.83% -
Total Cost 275,421 258,511 220,571 180,174 165,700 181,305 159,901 9.48%
-
Net Worth 353,288 298,508 495,143 539,758 502,962 470,999 441,354 -3.63%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 151,148 39,302 - - - -
Div Payout % - - 491.53% 141.51% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 353,288 298,508 495,143 539,758 502,962 470,999 441,354 -3.63%
NOSH 261,482 261,849 260,601 262,018 260,602 261,666 262,710 -0.07%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 12.06% 11.32% 12.24% 13.36% 12.16% 12.17% 12.00% -
ROE 10.69% 11.05% 6.21% 5.15% 4.56% 5.33% 4.94% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 119.77 111.33 96.44 79.36 72.38 78.89 69.17 9.57%
EPS 14.44 12.60 11.80 10.60 8.80 9.60 8.30 9.66%
DPS 0.00 0.00 58.00 15.00 0.00 0.00 0.00 -
NAPS 1.3511 1.14 1.90 2.06 1.93 1.80 1.68 -3.56%
Adjusted Per Share Value based on latest NOSH - 262,018
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 119.78 111.49 96.12 79.53 72.14 78.95 69.49 9.49%
EPS 14.44 12.62 11.76 10.62 8.77 9.61 8.34 9.57%
DPS 0.00 0.00 57.81 15.03 0.00 0.00 0.00 -
NAPS 1.3512 1.1416 1.8937 2.0643 1.9236 1.8013 1.688 -3.63%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 5.50 4.52 3.72 4.24 4.10 4.34 4.48 -
P/RPS 4.59 4.06 3.86 5.34 5.66 5.50 6.48 -5.58%
P/EPS 38.09 35.87 31.53 40.00 46.59 45.21 53.98 -5.64%
EY 2.63 2.79 3.17 2.50 2.15 2.21 1.85 6.03%
DY 0.00 0.00 15.59 3.54 0.00 0.00 0.00 -
P/NAPS 4.07 3.96 1.96 2.06 2.12 2.41 2.67 7.27%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 13/05/10 20/05/09 07/05/08 09/05/07 10/05/06 20/05/05 05/05/04 -
Price 5.36 4.20 4.20 4.32 4.12 4.34 4.26 -
P/RPS 4.48 3.77 4.36 5.44 5.69 5.50 6.16 -5.16%
P/EPS 37.12 33.33 35.59 40.75 46.82 45.21 51.33 -5.25%
EY 2.69 3.00 2.81 2.45 2.14 2.21 1.95 5.50%
DY 0.00 0.00 13.81 3.47 0.00 0.00 0.00 -
P/NAPS 3.97 3.68 2.21 2.10 2.13 2.41 2.54 7.72%

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