[JTINTER] YoY TTM 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- 1.05%
YoY- 10.7%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,225,607 1,190,802 1,189,500 1,104,881 965,705 831,948 812,100 7.09%
PBT 167,199 170,415 153,620 137,980 128,164 131,940 119,752 5.71%
Tax -42,217 -42,937 -37,001 -36,525 -36,516 -38,593 -29,615 6.08%
NP 124,982 127,478 116,619 101,455 91,648 93,347 90,137 5.59%
-
NP to SH 124,982 127,478 116,619 101,455 91,648 93,347 90,137 5.59%
-
Tax Rate 25.25% 25.20% 24.09% 26.47% 28.49% 29.25% 24.73% -
Total Cost 1,100,625 1,063,324 1,072,881 1,003,426 874,057 738,601 721,963 7.27%
-
Net Worth 375,075 426,149 387,030 328,410 422,090 533,965 522,720 -5.37%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 190,945 117,697 78,454 39,096 112,058 157,414 78,546 15.94%
Div Payout % 152.78% 92.33% 67.27% 38.54% 122.27% 168.63% 87.14% -
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 375,075 426,149 387,030 328,410 422,090 533,965 522,720 -5.37%
NOSH 261,431 261,553 261,613 260,643 260,549 263,037 261,360 0.00%
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 10.20% 10.71% 9.80% 9.18% 9.49% 11.22% 11.10% -
ROE 33.32% 29.91% 30.13% 30.89% 21.71% 17.48% 17.24% -
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 468.81 455.28 454.68 423.91 370.64 316.29 310.72 7.08%
EPS 47.81 48.74 44.58 38.92 35.17 35.49 34.49 5.58%
DPS 73.00 45.00 30.00 15.00 43.00 60.00 30.00 15.95%
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 468.73 455.42 454.92 422.56 369.33 318.18 310.59 7.09%
EPS 47.80 48.75 44.60 38.80 35.05 35.70 34.47 5.59%
DPS 73.03 45.01 30.01 14.95 42.86 60.20 30.04 15.94%
NAPS 1.4345 1.6298 1.4802 1.256 1.6143 2.0421 1.9991 -5.37%
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 1.49 1.57 1.15 1.06 1.08 1.35 1.32 2.03%
P/EPS 14.64 14.63 11.78 11.51 11.37 12.00 11.89 3.52%
EY 6.83 6.84 8.49 8.69 8.79 8.33 8.41 -3.40%
DY 10.43 6.31 5.71 3.35 10.75 14.08 7.32 6.07%
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 1.48 1.52 1.23 1.11 1.20 1.25 1.30 2.18%
P/EPS 14.47 14.16 12.56 12.05 12.68 11.10 11.71 3.58%
EY 6.91 7.06 7.96 8.30 7.89 9.01 8.54 -3.46%
DY 10.55 6.52 5.36 3.20 9.64 15.23 7.43 6.01%
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