[JTINTER] YoY TTM 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- -0.01%
YoY- 0.29%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,209,717 1,228,941 1,110,104 1,002,391 842,591 762,918 860,091 5.84%
PBT 176,616 164,675 133,948 130,604 125,834 109,298 125,378 5.87%
Tax -44,519 -39,640 -34,895 -38,963 -34,460 -26,880 -36,579 3.32%
NP 132,097 125,035 99,053 91,641 91,374 82,418 88,799 6.84%
-
NP to SH 132,097 125,035 99,053 91,641 91,374 82,418 88,799 6.84%
-
Tax Rate 25.21% 24.07% 26.05% 29.83% 27.39% 24.59% 29.17% -
Total Cost 1,077,620 1,103,906 1,011,051 910,750 751,217 680,500 771,292 5.72%
-
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 78,456 78,482 78,309 112,058 118,213 78,404 78,176 0.05%
Div Payout % 59.39% 62.77% 79.06% 122.28% 129.37% 95.13% 88.04% -
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 10.92% 10.17% 8.92% 9.14% 10.84% 10.80% 10.32% -
ROE 30.27% 31.84% 30.31% 20.19% 18.52% 15.69% 17.73% -
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 462.56 469.78 424.65 382.11 321.11 291.93 327.92 5.89%
EPS 50.51 47.80 37.89 34.93 34.82 31.54 33.86 6.88%
DPS 30.00 30.00 30.00 43.00 45.00 30.00 30.00 0.00%
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 462.66 470.01 424.56 383.36 322.25 291.78 328.94 5.84%
EPS 50.52 47.82 37.88 35.05 34.95 31.52 33.96 6.84%
DPS 30.01 30.02 29.95 42.86 45.21 29.99 29.90 0.06%
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 1.27 1.20 1.12 1.14 1.22 1.38 1.26 0.13%
P/EPS 11.64 11.78 12.51 12.48 11.26 12.81 12.23 -0.82%
EY 8.59 8.49 7.99 8.01 8.88 7.81 8.18 0.81%
DY 5.10 5.33 6.33 9.86 11.48 7.43 7.25 -5.69%
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 1.38 1.26 1.10 1.13 1.21 1.39 1.25 1.66%
P/EPS 12.67 12.41 12.30 12.37 11.20 12.87 12.11 0.75%
EY 7.89 8.06 8.13 8.09 8.93 7.77 8.26 -0.76%
DY 4.69 5.06 6.44 9.95 11.54 7.39 7.32 -7.14%
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