[JTINTER] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
07-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 3.67%
YoY- -8.3%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,182,669 1,179,884 1,078,693 907,960 826,740 811,066 813,454 6.43%
PBT 174,566 149,350 136,818 118,027 129,939 120,480 122,546 6.07%
Tax -43,994 -36,322 -36,416 -33,994 -38,296 -30,003 -35,463 3.65%
NP 130,572 113,028 100,402 84,033 91,643 90,477 87,083 6.98%
-
NP to SH 130,572 113,028 100,402 84,033 91,643 90,477 87,083 6.98%
-
Tax Rate 25.20% 24.32% 26.62% 28.80% 29.47% 24.90% 28.94% -
Total Cost 1,052,097 1,066,856 978,291 823,927 735,097 720,589 726,371 6.36%
-
Net Worth 425,003 353,288 298,508 495,143 539,758 502,962 470,999 -1.69%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 117,706 78,309 - 190,969 117,707 78,701 78,051 7.08%
Div Payout % 90.15% 69.28% - 227.26% 128.44% 86.99% 89.63% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 425,003 353,288 298,508 495,143 539,758 502,962 470,999 -1.69%
NOSH 261,492 261,482 261,849 260,601 262,018 260,602 261,666 -0.01%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 11.04% 9.58% 9.31% 9.26% 11.08% 11.16% 10.71% -
ROE 30.72% 31.99% 33.63% 16.97% 16.98% 17.99% 18.49% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 452.28 451.23 411.95 348.41 315.53 311.23 310.87 6.44%
EPS 49.93 43.23 38.34 32.25 34.98 34.72 33.28 6.99%
DPS 45.00 30.00 0.00 73.00 45.00 30.00 30.00 6.98%
NAPS 1.6253 1.3511 1.14 1.90 2.06 1.93 1.80 -1.68%
Adjusted Per Share Value based on latest NOSH - 260,601
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 452.31 451.25 412.55 347.25 316.19 310.19 311.11 6.43%
EPS 49.94 43.23 38.40 32.14 35.05 34.60 33.30 6.98%
DPS 45.02 29.95 0.00 73.04 45.02 30.10 29.85 7.08%
NAPS 1.6254 1.3512 1.1416 1.8937 2.0643 1.9236 1.8013 -1.69%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 7.00 5.50 4.52 3.72 4.24 4.10 4.34 -
P/RPS 1.55 1.22 1.10 1.07 1.34 1.32 1.40 1.71%
P/EPS 14.02 12.72 11.79 11.54 12.12 11.81 13.04 1.21%
EY 7.13 7.86 8.48 8.67 8.25 8.47 7.67 -1.20%
DY 6.43 5.45 0.00 19.62 10.61 7.32 6.91 -1.19%
P/NAPS 4.31 4.07 3.96 1.96 2.06 2.12 2.41 10.16%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 12/05/11 13/05/10 20/05/09 07/05/08 09/05/07 10/05/06 20/05/05 -
Price 7.16 5.36 4.20 4.20 4.32 4.12 4.34 -
P/RPS 1.58 1.19 1.02 1.21 1.37 1.32 1.40 2.03%
P/EPS 14.34 12.40 10.95 13.02 12.35 11.87 13.04 1.59%
EY 6.97 8.06 9.13 7.68 8.10 8.43 7.67 -1.58%
DY 6.28 5.60 0.00 17.38 10.42 7.28 6.91 -1.57%
P/NAPS 4.41 3.97 3.68 2.21 2.10 2.13 2.41 10.59%

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