[JTINTER] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 1.05%
YoY- 18.97%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,309,225 1,222,879 1,228,462 1,182,669 1,179,884 1,078,693 907,960 6.28%
PBT 166,057 144,250 168,595 174,566 149,350 136,818 118,027 5.85%
Tax -43,149 -40,940 -42,553 -43,994 -36,322 -36,416 -33,994 4.05%
NP 122,908 103,310 126,042 130,572 113,028 100,402 84,033 6.53%
-
NP to SH 122,908 103,310 126,042 130,572 113,028 100,402 84,033 6.53%
-
Tax Rate 25.98% 28.38% 25.24% 25.20% 24.32% 26.62% 28.80% -
Total Cost 1,186,317 1,119,569 1,102,420 1,052,097 1,066,856 978,291 823,927 6.26%
-
Net Worth 398,509 336,612 492,372 425,003 353,288 298,508 495,143 -3.55%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 57,544 57,535 201,421 117,706 78,309 - 190,969 -18.11%
Div Payout % 46.82% 55.69% 159.80% 90.15% 69.28% - 227.26% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 398,509 336,612 492,372 425,003 353,288 298,508 495,143 -3.55%
NOSH 261,472 261,486 261,593 261,492 261,482 261,849 260,601 0.05%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 9.39% 8.45% 10.26% 11.04% 9.58% 9.31% 9.26% -
ROE 30.84% 30.69% 25.60% 30.72% 31.99% 33.63% 16.97% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 500.71 467.66 469.61 452.28 451.23 411.95 348.41 6.22%
EPS 47.01 39.51 48.18 49.93 43.23 38.34 32.25 6.47%
DPS 22.00 22.00 77.00 45.00 30.00 0.00 73.00 -18.11%
NAPS 1.5241 1.2873 1.8822 1.6253 1.3511 1.14 1.90 -3.60%
Adjusted Per Share Value based on latest NOSH - 261,472
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 500.71 467.69 469.82 452.31 451.25 412.55 347.25 6.28%
EPS 47.01 39.51 48.20 49.94 43.23 38.40 32.14 6.53%
DPS 22.00 22.00 77.03 45.02 29.95 0.00 73.04 -18.11%
NAPS 1.5241 1.2874 1.8831 1.6254 1.3512 1.1416 1.8937 -3.55%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 6.50 6.24 6.62 7.00 5.50 4.52 3.72 -
P/RPS 1.30 1.33 1.41 1.55 1.22 1.10 1.07 3.29%
P/EPS 13.83 15.79 13.74 14.02 12.72 11.79 11.54 3.06%
EY 7.23 6.33 7.28 7.13 7.86 8.48 8.67 -2.98%
DY 3.38 3.53 11.63 6.43 5.45 0.00 19.62 -25.39%
P/NAPS 4.26 4.85 3.52 4.31 4.07 3.96 1.96 13.80%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 21/05/13 24/05/12 12/05/11 13/05/10 20/05/09 07/05/08 -
Price 8.18 6.80 6.82 7.16 5.36 4.20 4.20 -
P/RPS 1.63 1.45 1.45 1.58 1.19 1.02 1.21 5.08%
P/EPS 17.40 17.21 14.15 14.34 12.40 10.95 13.02 4.94%
EY 5.75 5.81 7.06 6.97 8.06 9.13 7.68 -4.70%
DY 2.69 3.24 11.29 6.28 5.60 0.00 17.38 -26.71%
P/NAPS 5.37 5.28 3.62 4.41 3.97 3.68 2.21 15.94%

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