[JTINTER] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -34.54%
YoY- 573.11%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 330,834 290,009 265,584 277,491 301,311 253,206 217,086 7.26%
PBT 28,131 9,571 23,694 36,025 21,781 12,176 8,726 21.52%
Tax -7,978 -6,577 -5,623 -8,668 -3,202 -2,807 -5,876 5.22%
NP 20,153 2,994 18,071 27,357 18,579 9,369 2,850 38.50%
-
NP to SH 20,153 2,994 18,071 27,357 18,579 9,369 2,850 38.50%
-
Tax Rate 28.36% 68.72% 23.73% 24.06% 14.70% 23.05% 67.34% -
Total Cost 310,681 287,015 247,513 250,134 282,732 243,837 214,236 6.38%
-
Net Worth 357,369 353,318 454,494 390,556 316,628 460,642 489,681 -5.10%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 357,369 353,318 454,494 390,556 316,628 460,642 489,681 -5.10%
NOSH 261,387 262,631 261,519 261,539 261,676 260,250 259,090 0.14%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.09% 1.03% 6.80% 9.86% 6.17% 3.70% 1.31% -
ROE 5.64% 0.85% 3.98% 7.00% 5.87% 2.03% 0.58% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 126.57 110.42 101.55 106.10 115.15 97.29 83.79 7.10%
EPS 7.71 1.14 6.91 10.46 7.10 3.60 1.10 38.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3672 1.3453 1.7379 1.4933 1.21 1.77 1.89 -5.24%
Adjusted Per Share Value based on latest NOSH - 261,387
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 126.53 110.91 101.57 106.13 115.24 96.84 83.02 7.26%
EPS 7.71 1.15 6.91 10.46 7.11 3.58 1.09 38.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3668 1.3513 1.7382 1.4937 1.2109 1.7617 1.8728 -5.10%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 6.48 6.55 7.39 6.05 4.87 4.44 3.68 -
P/RPS 5.12 5.93 7.28 5.70 4.23 4.56 4.39 2.59%
P/EPS 84.05 574.56 106.95 57.84 68.59 123.33 334.55 -20.54%
EY 1.19 0.17 0.94 1.73 1.46 0.81 0.30 25.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.74 4.87 4.25 4.05 4.02 2.51 1.95 15.93%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 27/02/12 24/02/11 23/02/10 24/02/09 26/02/08 -
Price 6.26 6.45 7.16 6.60 5.09 4.52 3.80 -
P/RPS 4.95 5.84 7.05 6.22 4.42 4.65 4.54 1.45%
P/EPS 81.19 565.79 103.62 63.10 71.69 125.56 345.45 -21.42%
EY 1.23 0.18 0.97 1.58 1.39 0.80 0.29 27.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.58 4.79 4.12 4.42 4.21 2.55 2.01 14.69%

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