[JTINTER] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
07-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 57.52%
YoY- -8.2%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 324,156 155,695 676,995 531,173 337,493 169,605 628,705 -35.77%
PBT 53,871 28,112 68,977 65,194 40,891 24,406 80,625 -23.62%
Tax -13,964 -8,333 -22,777 -23,228 -14,249 -9,377 -25,684 -33.46%
NP 39,907 19,779 46,200 41,966 26,642 15,029 54,941 -19.24%
-
NP to SH 39,907 19,779 46,200 41,966 26,642 15,029 54,941 -19.24%
-
Tax Rate 25.92% 29.64% 33.02% 35.63% 34.85% 38.42% 31.86% -
Total Cost 284,249 135,916 630,795 489,207 310,851 154,576 573,764 -37.47%
-
Net Worth 437,118 263,222 394,585 262,304 438,809 429,776 413,365 3.80%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 67,941 34,099 33,955 - 68,022 -
Div Payout % - - 147.06% 81.26% 127.45% - 123.81% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 437,118 263,222 394,585 262,304 438,809 429,776 413,365 3.80%
NOSH 261,747 263,222 261,315 262,304 261,196 263,666 261,623 0.03%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 12.31% 12.70% 6.82% 7.90% 7.89% 8.86% 8.74% -
ROE 9.13% 7.51% 11.71% 16.00% 6.07% 3.50% 13.29% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 123.84 59.15 259.07 202.50 129.21 64.33 240.31 -35.80%
EPS 15.30 7.60 17.70 16.00 10.20 5.70 21.00 -19.07%
DPS 0.00 0.00 26.00 13.00 13.00 0.00 26.00 -
NAPS 1.67 1.00 1.51 1.00 1.68 1.63 1.58 3.77%
Adjusted Per Share Value based on latest NOSH - 259,936
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 123.97 59.55 258.92 203.15 129.07 64.87 240.45 -35.78%
EPS 15.26 7.56 17.67 16.05 10.19 5.75 21.01 -19.24%
DPS 0.00 0.00 25.98 13.04 12.99 0.00 26.02 -
NAPS 1.6718 1.0067 1.5091 1.0032 1.6782 1.6437 1.5809 3.80%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.04 3.84 4.06 3.70 3.82 4.12 4.80 -
P/RPS 3.26 6.49 1.57 1.83 2.96 6.40 2.00 38.62%
P/EPS 26.50 51.10 22.96 23.13 37.45 72.28 22.86 10.38%
EY 3.77 1.96 4.35 4.32 2.67 1.38 4.38 -9.53%
DY 0.00 0.00 6.40 3.51 3.40 0.00 5.42 -
P/NAPS 2.42 3.84 2.69 3.70 2.27 2.53 3.04 -14.14%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 13/08/03 08/05/03 28/02/03 07/11/02 15/08/02 05/07/02 27/02/02 -
Price 3.88 4.08 4.00 3.74 4.06 3.88 4.34 -
P/RPS 3.13 6.90 1.54 1.85 3.14 6.03 1.81 44.21%
P/EPS 25.45 54.30 22.62 23.38 39.80 68.07 20.67 14.92%
EY 3.93 1.84 4.42 4.28 2.51 1.47 4.84 -12.99%
DY 0.00 0.00 6.50 3.48 3.20 0.00 5.99 -
P/NAPS 2.32 4.08 2.65 3.74 2.42 2.38 2.75 -10.74%

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