[JTINTER] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -0.35%
YoY- -10.24%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,232,448 1,209,905 1,209,717 1,228,941 1,110,104 1,002,391 842,591 6.53%
PBT 145,780 155,665 176,616 164,675 133,948 130,604 125,834 2.48%
Tax -41,310 -39,276 -44,519 -39,640 -34,895 -38,963 -34,460 3.06%
NP 104,470 116,389 132,097 125,035 99,053 91,641 91,374 2.25%
-
NP to SH 104,470 116,389 132,097 125,035 99,053 91,641 91,374 2.25%
-
Tax Rate 28.34% 25.23% 25.21% 24.07% 26.05% 29.83% 27.39% -
Total Cost 1,127,978 1,093,516 1,077,620 1,103,906 1,011,051 910,750 751,217 7.00%
-
Net Worth 369,703 377,727 436,435 392,715 326,773 453,836 493,305 -4.68%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 57,544 219,723 78,456 78,482 78,309 112,058 118,213 -11.29%
Div Payout % 55.08% 188.78% 59.39% 62.77% 79.06% 122.28% 129.37% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 369,703 377,727 436,435 392,715 326,773 453,836 493,305 -4.68%
NOSH 261,588 261,620 261,526 261,600 261,418 262,333 262,396 -0.05%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.48% 9.62% 10.92% 10.17% 8.92% 9.14% 10.84% -
ROE 28.26% 30.81% 30.27% 31.84% 30.31% 20.19% 18.52% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 471.14 462.47 462.56 469.78 424.65 382.11 321.11 6.59%
EPS 39.94 44.49 50.51 47.80 37.89 34.93 34.82 2.31%
DPS 22.00 84.00 30.00 30.00 30.00 43.00 45.00 -11.23%
NAPS 1.4133 1.4438 1.6688 1.5012 1.25 1.73 1.88 -4.64%
Adjusted Per Share Value based on latest NOSH - 261,588
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 471.35 462.73 462.66 470.01 424.56 383.36 322.25 6.53%
EPS 39.95 44.51 50.52 47.82 37.88 35.05 34.95 2.25%
DPS 22.01 84.03 30.01 30.02 29.95 42.86 45.21 -11.29%
NAPS 1.4139 1.4446 1.6691 1.5019 1.2497 1.7357 1.8866 -4.68%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 6.36 6.65 5.88 5.63 4.74 4.36 3.92 -
P/RPS 1.35 1.44 1.27 1.20 1.12 1.14 1.22 1.70%
P/EPS 15.93 14.95 11.64 11.78 12.51 12.48 11.26 5.94%
EY 6.28 6.69 8.59 8.49 7.99 8.01 8.88 -5.60%
DY 3.46 12.63 5.10 5.33 6.33 9.86 11.48 -18.10%
P/NAPS 4.50 4.61 3.52 3.75 3.79 2.52 2.09 13.62%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 28/11/12 21/11/11 11/11/10 24/11/09 05/11/08 07/11/07 -
Price 6.50 6.78 6.40 5.93 4.66 4.32 3.90 -
P/RPS 1.38 1.47 1.38 1.26 1.10 1.13 1.21 2.21%
P/EPS 16.28 15.24 12.67 12.41 12.30 12.37 11.20 6.42%
EY 6.14 6.56 7.89 8.06 8.13 8.09 8.93 -6.04%
DY 3.38 12.39 4.69 5.06 6.44 9.95 11.54 -18.49%
P/NAPS 4.60 4.70 3.84 3.95 3.73 2.50 2.07 14.22%

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