[JTINTER] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
12-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 10.26%
YoY- 57.28%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 729,518 726,824 696,478 705,365 648,312 622,780 676,995 5.11%
PBT 141,724 127,944 99,583 123,353 107,742 112,448 68,977 61.69%
Tax -42,068 -40,724 -29,526 -35,346 -27,928 -33,332 -22,777 50.59%
NP 99,656 87,220 70,057 88,006 79,814 79,116 46,200 67.02%
-
NP to SH 99,656 87,220 70,057 88,006 79,814 79,116 46,200 67.02%
-
Tax Rate 29.68% 31.83% 29.65% 28.65% 25.92% 29.64% 33.02% -
Total Cost 629,862 639,604 626,421 617,358 568,498 543,664 630,795 -0.09%
-
Net Worth 466,974 441,354 415,636 413,840 437,118 263,222 394,585 11.89%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 67,965 90,800 - - 67,941 -
Div Payout % - - 97.01% 103.17% - - 147.06% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 466,974 441,354 415,636 413,840 437,118 263,222 394,585 11.89%
NOSH 260,879 262,710 261,406 261,924 261,747 263,222 261,315 -0.11%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 13.66% 12.00% 10.06% 12.48% 12.31% 12.70% 6.82% -
ROE 21.34% 19.76% 16.86% 21.27% 18.26% 30.06% 11.71% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 279.64 276.66 266.43 269.30 247.69 236.60 259.07 5.23%
EPS 38.20 33.20 26.80 33.60 30.60 30.40 17.70 67.08%
DPS 0.00 0.00 26.00 34.67 0.00 0.00 26.00 -
NAPS 1.79 1.68 1.59 1.58 1.67 1.00 1.51 12.02%
Adjusted Per Share Value based on latest NOSH - 262,038
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 279.00 277.97 266.37 269.77 247.95 238.18 258.92 5.11%
EPS 38.11 33.36 26.79 33.66 30.52 30.26 17.67 67.00%
DPS 0.00 0.00 25.99 34.73 0.00 0.00 25.98 -
NAPS 1.7859 1.688 1.5896 1.5827 1.6718 1.0067 1.5091 11.89%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.12 4.48 4.56 4.04 4.04 3.84 4.06 -
P/RPS 1.47 1.62 1.71 1.50 1.63 1.62 1.57 -4.29%
P/EPS 10.79 13.49 17.01 12.02 13.25 12.78 22.96 -39.58%
EY 9.27 7.41 5.88 8.32 7.55 7.83 4.35 65.67%
DY 0.00 0.00 5.70 8.58 0.00 0.00 6.40 -
P/NAPS 2.30 2.67 2.87 2.56 2.42 3.84 2.69 -9.92%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 05/05/04 27/02/04 12/11/03 13/08/03 08/05/03 28/02/03 -
Price 4.38 4.26 4.50 4.30 3.88 4.08 4.00 -
P/RPS 1.57 1.54 1.69 1.60 1.57 1.72 1.54 1.29%
P/EPS 11.47 12.83 16.79 12.80 12.72 13.57 22.62 -36.43%
EY 8.72 7.79 5.96 7.81 7.86 7.37 4.42 57.36%
DY 0.00 0.00 5.78 8.06 0.00 0.00 6.50 -
P/NAPS 2.45 2.54 2.83 2.72 2.32 4.08 2.65 -5.10%

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