[JTINTER] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 128.52%
YoY- 24.86%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 206,425 788,735 606,918 364,759 181,706 696,478 529,024 -46.57%
PBT 36,165 118,368 111,619 70,862 31,986 99,583 92,515 -46.50%
Tax -11,045 -34,599 -32,769 -21,034 -10,181 -29,526 -26,510 -44.18%
NP 25,120 83,769 78,850 49,828 21,805 70,057 66,005 -47.45%
-
NP to SH 25,120 83,769 78,850 49,828 21,805 70,057 66,005 -47.45%
-
Tax Rate 30.54% 29.23% 29.36% 29.68% 31.83% 29.65% 28.65% -
Total Cost 181,305 704,966 528,068 314,931 159,901 626,421 463,019 -46.44%
-
Net Worth 470,999 445,022 468,908 466,974 441,354 415,636 413,840 8.99%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 78,533 39,294 - - 67,965 68,100 -
Div Payout % - 93.75% 49.83% - - 97.01% 103.17% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 470,999 445,022 468,908 466,974 441,354 415,636 413,840 8.99%
NOSH 261,666 261,778 261,960 260,879 262,710 261,406 261,924 -0.06%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 12.17% 10.62% 12.99% 13.66% 12.00% 10.06% 12.48% -
ROE 5.33% 18.82% 16.82% 10.67% 4.94% 16.86% 15.95% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 78.89 301.30 231.68 139.82 69.17 266.43 201.98 -46.53%
EPS 9.60 32.00 30.10 19.10 8.30 26.80 25.20 -47.41%
DPS 0.00 30.00 15.00 0.00 0.00 26.00 26.00 -
NAPS 1.80 1.70 1.79 1.79 1.68 1.59 1.58 9.07%
Adjusted Per Share Value based on latest NOSH - 261,897
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 78.95 301.65 232.12 139.50 69.49 266.37 202.33 -46.57%
EPS 9.61 32.04 30.16 19.06 8.34 26.79 25.24 -47.43%
DPS 0.00 30.04 15.03 0.00 0.00 25.99 26.04 -
NAPS 1.8013 1.702 1.7933 1.7859 1.688 1.5896 1.5827 8.99%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 4.34 4.42 4.30 4.12 4.48 4.56 4.04 -
P/RPS 5.50 1.47 1.86 2.95 6.48 1.71 2.00 96.16%
P/EPS 45.21 13.81 14.29 21.57 53.98 17.01 16.03 99.49%
EY 2.21 7.24 7.00 4.64 1.85 5.88 6.24 -49.91%
DY 0.00 6.79 3.49 0.00 0.00 5.70 6.44 -
P/NAPS 2.41 2.60 2.40 2.30 2.67 2.87 2.56 -3.94%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 23/02/05 09/11/04 23/08/04 05/05/04 27/02/04 12/11/03 -
Price 4.34 4.50 4.30 4.38 4.26 4.50 4.30 -
P/RPS 5.50 1.49 1.86 3.13 6.16 1.69 2.13 88.10%
P/EPS 45.21 14.06 14.29 22.93 51.33 16.79 17.06 91.38%
EY 2.21 7.11 7.00 4.36 1.95 5.96 5.86 -47.76%
DY 0.00 6.67 3.49 0.00 0.00 5.78 6.05 -
P/NAPS 2.41 2.65 2.40 2.45 2.54 2.83 2.72 -7.74%

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