[JTINTER] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
13-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 0.88%
YoY- 49.79%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 726,824 696,478 705,365 648,312 622,780 676,995 708,230 1.74%
PBT 127,944 99,583 123,353 107,742 112,448 68,977 86,925 29.36%
Tax -40,724 -29,526 -35,346 -27,928 -33,332 -22,777 -30,970 20.00%
NP 87,220 70,057 88,006 79,814 79,116 46,200 55,954 34.40%
-
NP to SH 87,220 70,057 88,006 79,814 79,116 46,200 55,954 34.40%
-
Tax Rate 31.83% 29.65% 28.65% 25.92% 29.64% 33.02% 35.63% -
Total Cost 639,604 626,421 617,358 568,498 543,664 630,795 652,276 -1.29%
-
Net Worth 441,354 415,636 413,840 437,118 263,222 394,585 262,304 41.42%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 67,965 90,800 - - 67,941 45,466 -
Div Payout % - 97.01% 103.17% - - 147.06% 81.26% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 441,354 415,636 413,840 437,118 263,222 394,585 262,304 41.42%
NOSH 262,710 261,406 261,924 261,747 263,222 261,315 262,304 0.10%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 12.00% 10.06% 12.48% 12.31% 12.70% 6.82% 7.90% -
ROE 19.76% 16.86% 21.27% 18.26% 30.06% 11.71% 21.33% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 276.66 266.43 269.30 247.69 236.60 259.07 270.00 1.63%
EPS 33.20 26.80 33.60 30.60 30.40 17.70 21.33 34.27%
DPS 0.00 26.00 34.67 0.00 0.00 26.00 17.33 -
NAPS 1.68 1.59 1.58 1.67 1.00 1.51 1.00 41.27%
Adjusted Per Share Value based on latest NOSH - 261,402
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 277.97 266.37 269.77 247.95 238.18 258.92 270.86 1.74%
EPS 33.36 26.79 33.66 30.52 30.26 17.67 21.40 34.40%
DPS 0.00 25.99 34.73 0.00 0.00 25.98 17.39 -
NAPS 1.688 1.5896 1.5827 1.6718 1.0067 1.5091 1.0032 41.42%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.48 4.56 4.04 4.04 3.84 4.06 3.70 -
P/RPS 1.62 1.71 1.50 1.63 1.62 1.57 1.37 11.81%
P/EPS 13.49 17.01 12.02 13.25 12.78 22.96 17.34 -15.39%
EY 7.41 5.88 8.32 7.55 7.83 4.35 5.77 18.13%
DY 0.00 5.70 8.58 0.00 0.00 6.40 4.68 -
P/NAPS 2.67 2.87 2.56 2.42 3.84 2.69 3.70 -19.53%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 05/05/04 27/02/04 12/11/03 13/08/03 08/05/03 28/02/03 07/11/02 -
Price 4.26 4.50 4.30 3.88 4.08 4.00 3.74 -
P/RPS 1.54 1.69 1.60 1.57 1.72 1.54 1.39 7.06%
P/EPS 12.83 16.79 12.80 12.72 13.57 22.62 17.53 -18.77%
EY 7.79 5.96 7.81 7.86 7.37 4.42 5.70 23.12%
DY 0.00 5.78 8.06 0.00 0.00 6.50 4.63 -
P/NAPS 2.54 2.83 2.72 2.32 4.08 2.65 3.74 -22.71%

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