[JTINTER] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
09-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 5.58%
YoY- 1.29%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,179,884 1,078,693 907,960 826,740 811,066 813,454 722,489 8.51%
PBT 149,350 136,818 118,027 129,939 120,480 122,546 103,457 6.30%
Tax -36,322 -36,416 -33,994 -38,296 -30,003 -35,463 -16,333 14.24%
NP 113,028 100,402 84,033 91,643 90,477 87,083 87,124 4.43%
-
NP to SH 113,028 100,402 84,033 91,643 90,477 87,083 87,124 4.43%
-
Tax Rate 24.32% 26.62% 28.80% 29.47% 24.90% 28.94% 15.79% -
Total Cost 1,066,856 978,291 823,927 735,097 720,589 726,371 635,365 9.01%
-
Net Worth 353,288 298,508 495,143 539,758 502,962 470,999 441,354 -3.63%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 78,309 - 190,969 117,707 78,701 78,051 68,129 2.34%
Div Payout % 69.28% - 227.26% 128.44% 86.99% 89.63% 78.20% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 353,288 298,508 495,143 539,758 502,962 470,999 441,354 -3.63%
NOSH 261,482 261,849 260,601 262,018 260,602 261,666 262,710 -0.07%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.58% 9.31% 9.26% 11.08% 11.16% 10.71% 12.06% -
ROE 31.99% 33.63% 16.97% 16.98% 17.99% 18.49% 19.74% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 451.23 411.95 348.41 315.53 311.23 310.87 275.01 8.59%
EPS 43.23 38.34 32.25 34.98 34.72 33.28 33.16 4.51%
DPS 30.00 0.00 73.00 45.00 30.00 30.00 25.93 2.45%
NAPS 1.3511 1.14 1.90 2.06 1.93 1.80 1.68 -3.56%
Adjusted Per Share Value based on latest NOSH - 262,018
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 451.25 412.55 347.25 316.19 310.19 311.11 276.32 8.51%
EPS 43.23 38.40 32.14 35.05 34.60 33.30 33.32 4.43%
DPS 29.95 0.00 73.04 45.02 30.10 29.85 26.06 2.34%
NAPS 1.3512 1.1416 1.8937 2.0643 1.9236 1.8013 1.688 -3.63%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 5.50 4.52 3.72 4.24 4.10 4.34 4.48 -
P/RPS 1.22 1.10 1.07 1.34 1.32 1.40 1.63 -4.71%
P/EPS 12.72 11.79 11.54 12.12 11.81 13.04 13.51 -0.99%
EY 7.86 8.48 8.67 8.25 8.47 7.67 7.40 1.00%
DY 5.45 0.00 19.62 10.61 7.32 6.91 5.79 -1.00%
P/NAPS 4.07 3.96 1.96 2.06 2.12 2.41 2.67 7.27%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 13/05/10 20/05/09 07/05/08 09/05/07 10/05/06 20/05/05 05/05/04 -
Price 5.36 4.20 4.20 4.32 4.12 4.34 4.26 -
P/RPS 1.19 1.02 1.21 1.37 1.32 1.40 1.55 -4.30%
P/EPS 12.40 10.95 13.02 12.35 11.87 13.04 12.85 -0.59%
EY 8.06 9.13 7.68 8.10 8.43 7.67 7.78 0.59%
DY 5.60 0.00 17.38 10.42 7.28 6.91 6.09 -1.38%
P/NAPS 3.97 3.68 2.21 2.10 2.13 2.41 2.54 7.72%

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