[JTINTER] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -11.36%
YoY- -13.68%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 622,780 676,995 708,230 674,986 678,420 628,705 632,161 -0.99%
PBT 112,448 68,977 86,925 81,782 97,624 80,625 93,286 13.27%
Tax -33,332 -22,777 -30,970 -28,498 -37,508 -25,684 -32,332 2.05%
NP 79,116 46,200 55,954 53,284 60,116 54,941 60,954 19.00%
-
NP to SH 79,116 46,200 55,954 53,284 60,116 54,941 60,954 19.00%
-
Tax Rate 29.64% 33.02% 35.63% 34.85% 38.42% 31.86% 34.66% -
Total Cost 543,664 630,795 652,276 621,702 618,304 573,764 571,206 -3.24%
-
Net Worth 263,222 394,585 262,304 438,809 429,776 413,365 402,300 -24.65%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 67,941 45,466 67,910 - 68,022 90,561 -
Div Payout % - 147.06% 81.26% 127.45% - 123.81% 148.57% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 263,222 394,585 262,304 438,809 429,776 413,365 402,300 -24.65%
NOSH 263,222 261,315 262,304 261,196 263,666 261,623 261,234 0.50%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 12.70% 6.82% 7.90% 7.89% 8.86% 8.74% 9.64% -
ROE 30.06% 11.71% 21.33% 12.14% 13.99% 13.29% 15.15% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 236.60 259.07 270.00 258.42 257.30 240.31 241.99 -1.49%
EPS 30.40 17.70 21.33 20.40 22.80 21.00 23.33 19.31%
DPS 0.00 26.00 17.33 26.00 0.00 26.00 34.67 -
NAPS 1.00 1.51 1.00 1.68 1.63 1.58 1.54 -25.03%
Adjusted Per Share Value based on latest NOSH - 263,931
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 238.18 258.92 270.86 258.15 259.46 240.45 241.77 -0.99%
EPS 30.26 17.67 21.40 20.38 22.99 21.01 23.31 19.02%
DPS 0.00 25.98 17.39 25.97 0.00 26.02 34.64 -
NAPS 1.0067 1.5091 1.0032 1.6782 1.6437 1.5809 1.5386 -24.65%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 3.84 4.06 3.70 3.82 4.12 4.80 3.70 -
P/RPS 1.62 1.57 1.37 1.48 1.60 2.00 1.53 3.88%
P/EPS 12.78 22.96 17.34 18.73 18.07 22.86 15.86 -13.41%
EY 7.83 4.35 5.77 5.34 5.53 4.38 6.31 15.49%
DY 0.00 6.40 4.68 6.81 0.00 5.42 9.37 -
P/NAPS 3.84 2.69 3.70 2.27 2.53 3.04 2.40 36.83%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 08/05/03 28/02/03 07/11/02 15/08/02 05/07/02 27/02/02 07/11/01 -
Price 4.08 4.00 3.74 4.06 3.88 4.34 3.82 -
P/RPS 1.72 1.54 1.39 1.57 1.51 1.81 1.58 5.82%
P/EPS 13.57 22.62 17.53 19.90 17.02 20.67 16.37 -11.76%
EY 7.37 4.42 5.70 5.02 5.88 4.84 6.11 13.32%
DY 0.00 6.50 4.63 6.40 0.00 5.99 9.08 -
P/NAPS 4.08 2.65 3.74 2.42 2.38 2.75 2.48 39.40%

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