[JTINTER] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
05-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 0.68%
YoY- -0.02%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 334,861 315,946 276,505 271,282 234,596 223,953 273,135 3.45%
PBT 53,359 47,158 36,103 40,135 37,695 43,801 54,255 -0.27%
Tax -13,607 -12,025 -9,386 -11,016 -8,569 -12,702 -15,437 -2.08%
NP 39,752 35,133 26,717 29,119 29,126 31,099 38,818 0.39%
-
NP to SH 39,752 35,133 26,717 29,119 29,126 31,099 38,818 0.39%
-
Tax Rate 25.50% 25.50% 26.00% 27.45% 22.73% 29.00% 28.45% -
Total Cost 295,109 280,813 249,788 242,163 205,470 192,854 234,317 3.91%
-
Net Worth 436,435 392,715 326,773 453,836 493,305 525,285 500,962 -2.27%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 39,240 39,212 - - 39,200 39,342 -
Div Payout % - 111.69% 146.77% - - 126.05% 101.35% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 436,435 392,715 326,773 453,836 493,305 525,285 500,962 -2.27%
NOSH 261,526 261,600 261,418 262,333 262,396 261,336 262,283 -0.04%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.87% 11.12% 9.66% 10.73% 12.42% 13.89% 14.21% -
ROE 9.11% 8.95% 8.18% 6.42% 5.90% 5.92% 7.75% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 128.04 120.77 105.77 103.41 89.41 85.70 104.14 3.50%
EPS 15.20 13.43 10.22 11.10 11.10 11.90 14.80 0.44%
DPS 0.00 15.00 15.00 0.00 0.00 15.00 15.00 -
NAPS 1.6688 1.5012 1.25 1.73 1.88 2.01 1.91 -2.22%
Adjusted Per Share Value based on latest NOSH - 262,333
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 128.07 120.83 105.75 103.75 89.72 85.65 104.46 3.45%
EPS 15.20 13.44 10.22 11.14 11.14 11.89 14.85 0.38%
DPS 0.00 15.01 15.00 0.00 0.00 14.99 15.05 -
NAPS 1.6691 1.5019 1.2497 1.7357 1.8866 2.009 1.9159 -2.27%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 5.88 5.63 4.74 4.36 3.92 4.04 4.14 -
P/RPS 4.59 4.66 4.48 4.22 4.38 4.71 3.98 2.40%
P/EPS 38.68 41.92 46.38 39.28 35.32 33.95 27.97 5.54%
EY 2.59 2.39 2.16 2.55 2.83 2.95 3.57 -5.20%
DY 0.00 2.66 3.16 0.00 0.00 3.71 3.62 -
P/NAPS 3.52 3.75 3.79 2.52 2.09 2.01 2.17 8.39%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 11/11/10 24/11/09 05/11/08 07/11/07 09/11/06 09/11/05 -
Price 6.40 5.93 4.66 4.32 3.90 4.06 4.10 -
P/RPS 5.00 4.91 4.41 4.18 4.36 4.74 3.94 4.04%
P/EPS 42.11 44.15 45.60 38.92 35.14 34.12 27.70 7.22%
EY 2.38 2.26 2.19 2.57 2.85 2.93 3.61 -6.70%
DY 0.00 2.53 3.22 0.00 0.00 3.69 3.66 -
P/NAPS 3.84 3.95 3.73 2.50 2.07 2.02 2.15 10.14%

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