[JTINTER] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -20.4%
YoY- 51.64%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 809,224 729,518 726,824 696,478 705,365 648,312 622,780 19.01%
PBT 148,825 141,724 127,944 99,583 123,353 107,742 112,448 20.48%
Tax -43,692 -42,068 -40,724 -29,526 -35,346 -27,928 -33,332 19.71%
NP 105,133 99,656 87,220 70,057 88,006 79,814 79,116 20.80%
-
NP to SH 105,133 99,656 87,220 70,057 88,006 79,814 79,116 20.80%
-
Tax Rate 29.36% 29.68% 31.83% 29.65% 28.65% 25.92% 29.64% -
Total Cost 704,090 629,862 639,604 626,421 617,358 568,498 543,664 18.75%
-
Net Worth 468,908 466,974 441,354 415,636 413,840 437,118 263,222 46.79%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 52,392 - - 67,965 90,800 - - -
Div Payout % 49.83% - - 97.01% 103.17% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 468,908 466,974 441,354 415,636 413,840 437,118 263,222 46.79%
NOSH 261,960 260,879 262,710 261,406 261,924 261,747 263,222 -0.31%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.99% 13.66% 12.00% 10.06% 12.48% 12.31% 12.70% -
ROE 22.42% 21.34% 19.76% 16.86% 21.27% 18.26% 30.06% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 308.91 279.64 276.66 266.43 269.30 247.69 236.60 19.39%
EPS 40.13 38.20 33.20 26.80 33.60 30.60 30.40 20.27%
DPS 20.00 0.00 0.00 26.00 34.67 0.00 0.00 -
NAPS 1.79 1.79 1.68 1.59 1.58 1.67 1.00 47.26%
Adjusted Per Share Value based on latest NOSH - 270,066
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 309.49 279.00 277.97 266.37 269.77 247.95 238.18 19.02%
EPS 40.21 38.11 33.36 26.79 33.66 30.52 30.26 20.80%
DPS 20.04 0.00 0.00 25.99 34.73 0.00 0.00 -
NAPS 1.7933 1.7859 1.688 1.5896 1.5827 1.6718 1.0067 46.79%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 4.30 4.12 4.48 4.56 4.04 4.04 3.84 -
P/RPS 1.39 1.47 1.62 1.71 1.50 1.63 1.62 -9.67%
P/EPS 10.71 10.79 13.49 17.01 12.02 13.25 12.78 -11.08%
EY 9.33 9.27 7.41 5.88 8.32 7.55 7.83 12.35%
DY 4.65 0.00 0.00 5.70 8.58 0.00 0.00 -
P/NAPS 2.40 2.30 2.67 2.87 2.56 2.42 3.84 -26.83%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 09/11/04 23/08/04 05/05/04 27/02/04 12/11/03 13/08/03 08/05/03 -
Price 4.30 4.38 4.26 4.50 4.30 3.88 4.08 -
P/RPS 1.39 1.57 1.54 1.69 1.60 1.57 1.72 -13.20%
P/EPS 10.71 11.47 12.83 16.79 12.80 12.72 13.57 -14.56%
EY 9.33 8.72 7.79 5.96 7.81 7.86 7.37 16.97%
DY 4.65 0.00 0.00 5.78 8.06 0.00 0.00 -
P/NAPS 2.40 2.45 2.54 2.83 2.72 2.32 4.08 -29.72%

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