[JTINTER] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -8.56%
YoY- -7.19%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,110,104 1,002,391 842,591 762,918 860,091 774,372 674,846 8.64%
PBT 133,948 130,604 125,834 109,298 125,378 118,685 96,299 5.64%
Tax -34,895 -38,963 -34,460 -26,880 -36,579 -35,785 -11,018 21.16%
NP 99,053 91,641 91,374 82,418 88,799 82,900 85,281 2.52%
-
NP to SH 99,053 91,641 91,374 82,418 88,799 82,900 85,281 2.52%
-
Tax Rate 26.05% 29.83% 27.39% 24.59% 29.17% 30.15% 11.44% -
Total Cost 1,011,051 910,750 751,217 680,500 771,292 691,472 589,565 9.39%
-
Net Worth 326,773 453,836 493,305 525,285 500,962 467,996 414,020 -3.86%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 78,309 112,058 118,213 78,404 78,176 39,217 102,778 -4.42%
Div Payout % 79.06% 122.28% 129.37% 95.13% 88.04% 47.31% 120.52% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 326,773 453,836 493,305 525,285 500,962 467,996 414,020 -3.86%
NOSH 261,418 262,333 262,396 261,336 262,283 261,450 262,038 -0.03%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.92% 9.14% 10.84% 10.80% 10.32% 10.71% 12.64% -
ROE 30.31% 20.19% 18.52% 15.69% 17.73% 17.71% 20.60% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 424.65 382.11 321.11 291.93 327.92 296.18 257.54 8.68%
EPS 37.89 34.93 34.82 31.54 33.86 31.71 32.55 2.56%
DPS 30.00 43.00 45.00 30.00 30.00 15.00 39.00 -4.27%
NAPS 1.25 1.73 1.88 2.01 1.91 1.79 1.58 -3.82%
Adjusted Per Share Value based on latest NOSH - 261,336
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 424.56 383.36 322.25 291.78 328.94 296.16 258.09 8.64%
EPS 37.88 35.05 34.95 31.52 33.96 31.71 32.62 2.52%
DPS 29.95 42.86 45.21 29.99 29.90 15.00 39.31 -4.42%
NAPS 1.2497 1.7357 1.8866 2.009 1.9159 1.7899 1.5834 -3.86%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 4.74 4.36 3.92 4.04 4.14 4.30 4.04 -
P/RPS 1.12 1.14 1.22 1.38 1.26 1.45 1.57 -5.46%
P/EPS 12.51 12.48 11.26 12.81 12.23 13.56 12.41 0.13%
EY 7.99 8.01 8.88 7.81 8.18 7.37 8.06 -0.14%
DY 6.33 9.86 11.48 7.43 7.25 3.49 9.65 -6.78%
P/NAPS 3.79 2.52 2.09 2.01 2.17 2.40 2.56 6.75%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 05/11/08 07/11/07 09/11/06 09/11/05 09/11/04 12/11/03 -
Price 4.66 4.32 3.90 4.06 4.10 4.30 4.30 -
P/RPS 1.10 1.13 1.21 1.39 1.25 1.45 1.67 -6.71%
P/EPS 12.30 12.37 11.20 12.87 12.11 13.56 13.21 -1.18%
EY 8.13 8.09 8.93 7.77 8.26 7.37 7.57 1.19%
DY 6.44 9.95 11.54 7.39 7.32 3.49 9.07 -5.54%
P/NAPS 3.73 2.50 2.07 2.02 2.15 2.40 2.72 5.39%

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