[JTINTER] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -60.77%
YoY- 5.29%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 345,880 309,928 321,379 290,727 313,179 291,504 251,322 5.46%
PBT 55,067 53,350 50,642 46,332 50,685 44,888 42,124 4.56%
Tax -14,042 -13,604 -12,894 -11,815 -12,927 -11,895 -11,373 3.57%
NP 41,025 39,746 37,748 34,517 37,758 32,993 30,751 4.91%
-
NP to SH 41,025 39,746 37,748 34,517 37,758 32,993 30,751 4.91%
-
Tax Rate 25.50% 25.50% 25.46% 25.50% 25.50% 26.50% 27.00% -
Total Cost 304,855 270,182 283,631 256,210 275,421 258,511 220,571 5.53%
-
Net Worth 398,509 336,612 492,372 425,003 353,288 298,508 495,143 -3.55%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - 54,912 162,188 39,223 - - 151,148 -
Div Payout % - 138.16% 429.66% 113.64% - - 491.53% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 398,509 336,612 492,372 425,003 353,288 298,508 495,143 -3.55%
NOSH 261,472 261,486 261,593 261,492 261,482 261,849 260,601 0.05%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 11.86% 12.82% 11.75% 11.87% 12.06% 11.32% 12.24% -
ROE 10.29% 11.81% 7.67% 8.12% 10.69% 11.05% 6.21% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 132.28 118.53 122.85 111.18 119.77 111.33 96.44 5.40%
EPS 15.69 15.20 14.43 13.20 14.44 12.60 11.80 4.86%
DPS 0.00 21.00 62.00 15.00 0.00 0.00 58.00 -
NAPS 1.5241 1.2873 1.8822 1.6253 1.3511 1.14 1.90 -3.60%
Adjusted Per Share Value based on latest NOSH - 261,486
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 132.28 118.53 122.91 111.19 119.78 111.49 96.12 5.46%
EPS 15.69 15.20 14.44 13.20 14.44 12.62 11.76 4.92%
DPS 0.00 21.00 62.03 15.00 0.00 0.00 57.81 -
NAPS 1.5241 1.2874 1.8831 1.6254 1.3512 1.1416 1.8937 -3.55%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 6.50 6.24 6.62 7.00 5.50 4.52 3.72 -
P/RPS 4.91 5.26 5.39 6.30 4.59 4.06 3.86 4.08%
P/EPS 41.43 41.05 45.88 53.03 38.09 35.87 31.53 4.65%
EY 2.41 2.44 2.18 1.89 2.63 2.79 3.17 -4.46%
DY 0.00 3.37 9.37 2.14 0.00 0.00 15.59 -
P/NAPS 4.26 4.85 3.52 4.31 4.07 3.96 1.96 13.80%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 21/05/13 24/05/12 12/05/11 13/05/10 20/05/09 07/05/08 -
Price 8.18 6.80 6.82 7.16 5.36 4.20 4.20 -
P/RPS 6.18 5.74 5.55 6.44 4.48 3.77 4.36 5.98%
P/EPS 52.14 44.74 47.26 54.24 37.12 33.33 35.59 6.56%
EY 1.92 2.24 2.12 1.84 2.69 3.00 2.81 -6.14%
DY 0.00 3.09 9.09 2.09 0.00 0.00 13.81 -
P/NAPS 5.37 5.28 3.62 4.41 3.97 3.68 2.21 15.94%

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