[JTINTER] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 58.24%
YoY- 19.46%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 405,139 206,425 788,735 606,918 364,759 181,706 696,478 -30.33%
PBT 64,374 36,165 118,368 111,619 70,862 31,986 99,583 -25.25%
Tax -19,312 -11,045 -34,599 -32,769 -21,034 -10,181 -29,526 -24.66%
NP 45,062 25,120 83,769 78,850 49,828 21,805 70,057 -25.50%
-
NP to SH 45,062 25,120 83,769 78,850 49,828 21,805 70,057 -25.50%
-
Tax Rate 30.00% 30.54% 29.23% 29.36% 29.68% 31.83% 29.65% -
Total Cost 360,077 181,305 704,966 528,068 314,931 159,901 626,421 -30.89%
-
Net Worth 489,918 470,999 445,022 468,908 466,974 441,354 415,636 11.59%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 78,533 39,294 - - 67,965 -
Div Payout % - - 93.75% 49.83% - - 97.01% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 489,918 470,999 445,022 468,908 466,974 441,354 415,636 11.59%
NOSH 261,988 261,666 261,778 261,960 260,879 262,710 261,406 0.14%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 11.12% 12.17% 10.62% 12.99% 13.66% 12.00% 10.06% -
ROE 9.20% 5.33% 18.82% 16.82% 10.67% 4.94% 16.86% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 154.64 78.89 301.30 231.68 139.82 69.17 266.43 -30.44%
EPS 17.20 9.60 32.00 30.10 19.10 8.30 26.80 -25.61%
DPS 0.00 0.00 30.00 15.00 0.00 0.00 26.00 -
NAPS 1.87 1.80 1.70 1.79 1.79 1.68 1.59 11.43%
Adjusted Per Share Value based on latest NOSH - 261,450
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 154.95 78.95 301.65 232.12 139.50 69.49 266.37 -30.33%
EPS 17.23 9.61 32.04 30.16 19.06 8.34 26.79 -25.51%
DPS 0.00 0.00 30.04 15.03 0.00 0.00 25.99 -
NAPS 1.8737 1.8013 1.702 1.7933 1.7859 1.688 1.5896 11.59%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 4.24 4.34 4.42 4.30 4.12 4.48 4.56 -
P/RPS 2.74 5.50 1.47 1.86 2.95 6.48 1.71 36.97%
P/EPS 24.65 45.21 13.81 14.29 21.57 53.98 17.01 28.08%
EY 4.06 2.21 7.24 7.00 4.64 1.85 5.88 -21.89%
DY 0.00 0.00 6.79 3.49 0.00 0.00 5.70 -
P/NAPS 2.27 2.41 2.60 2.40 2.30 2.67 2.87 -14.48%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 09/08/05 20/05/05 23/02/05 09/11/04 23/08/04 05/05/04 27/02/04 -
Price 4.30 4.34 4.50 4.30 4.38 4.26 4.50 -
P/RPS 2.78 5.50 1.49 1.86 3.13 6.16 1.69 39.39%
P/EPS 25.00 45.21 14.06 14.29 22.93 51.33 16.79 30.42%
EY 4.00 2.21 7.11 7.00 4.36 1.95 5.96 -23.36%
DY 0.00 0.00 6.67 3.49 0.00 0.00 5.78 -
P/NAPS 2.30 2.41 2.65 2.40 2.45 2.54 2.83 -12.92%

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