[JTINTER] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
07-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -1.26%
YoY- -21.77%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 674,986 678,420 628,705 632,161 633,018 629,216 582,953 10.29%
PBT 81,782 97,624 80,625 93,286 93,774 108,484 82,693 -0.73%
Tax -28,498 -37,508 -25,684 -32,332 -32,042 -31,528 -22,076 18.61%
NP 53,284 60,116 54,941 60,954 61,732 76,956 60,617 -8.25%
-
NP to SH 53,284 60,116 54,941 60,954 61,732 76,956 60,617 -8.25%
-
Tax Rate 34.85% 38.42% 31.86% 34.66% 34.17% 29.06% 26.70% -
Total Cost 621,702 618,304 573,764 571,206 571,286 552,260 522,336 12.34%
-
Net Worth 438,809 429,776 413,365 402,300 389,748 374,380 404,984 5.50%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 67,910 - 68,022 90,561 - - 135,865 -37.09%
Div Payout % 127.45% - 123.81% 148.57% - - 224.14% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 438,809 429,776 413,365 402,300 389,748 374,380 404,984 5.50%
NOSH 261,196 263,666 261,623 261,234 261,576 259,986 261,280 -0.02%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.89% 8.86% 8.74% 9.64% 9.75% 12.23% 10.40% -
ROE 12.14% 13.99% 13.29% 15.15% 15.84% 20.56% 14.97% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 258.42 257.30 240.31 241.99 242.00 242.02 223.11 10.32%
EPS 20.40 22.80 21.00 23.33 23.60 29.60 23.20 -8.23%
DPS 26.00 0.00 26.00 34.67 0.00 0.00 52.00 -37.08%
NAPS 1.68 1.63 1.58 1.54 1.49 1.44 1.55 5.53%
Adjusted Per Share Value based on latest NOSH - 260,526
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 258.15 259.46 240.45 241.77 242.10 240.64 222.95 10.29%
EPS 20.38 22.99 21.01 23.31 23.61 29.43 23.18 -8.24%
DPS 25.97 0.00 26.02 34.64 0.00 0.00 51.96 -37.10%
NAPS 1.6782 1.6437 1.5809 1.5386 1.4906 1.4318 1.5489 5.50%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.82 4.12 4.80 3.70 3.86 3.50 3.76 -
P/RPS 1.48 1.60 2.00 1.53 1.60 1.45 1.69 -8.48%
P/EPS 18.73 18.07 22.86 15.86 16.36 11.82 16.21 10.14%
EY 5.34 5.53 4.38 6.31 6.11 8.46 6.17 -9.20%
DY 6.81 0.00 5.42 9.37 0.00 0.00 13.83 -37.72%
P/NAPS 2.27 2.53 3.04 2.40 2.59 2.43 2.43 -4.45%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 15/08/02 05/07/02 27/02/02 07/11/01 01/08/01 03/05/01 01/03/01 -
Price 4.06 3.88 4.34 3.82 4.02 3.82 3.70 -
P/RPS 1.57 1.51 1.81 1.58 1.66 1.58 1.66 -3.65%
P/EPS 19.90 17.02 20.67 16.37 17.03 12.91 15.95 15.94%
EY 5.02 5.88 4.84 6.11 5.87 7.75 6.27 -13.81%
DY 6.40 0.00 5.99 9.08 0.00 0.00 14.05 -40.88%
P/NAPS 2.42 2.38 2.75 2.48 2.70 2.65 2.39 0.83%

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