[JTINTER] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 20.18%
YoY- -9.36%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 531,173 337,493 169,605 628,705 474,121 316,509 157,304 124.91%
PBT 65,194 40,891 24,406 80,625 69,965 46,887 27,121 79.35%
Tax -23,228 -14,249 -9,377 -25,684 -24,249 -16,021 -7,882 105.41%
NP 41,966 26,642 15,029 54,941 45,716 30,866 19,239 68.11%
-
NP to SH 41,966 26,642 15,029 54,941 45,716 30,866 19,239 68.11%
-
Tax Rate 35.63% 34.85% 38.42% 31.86% 34.66% 34.17% 29.06% -
Total Cost 489,207 310,851 154,576 573,764 428,405 285,643 138,065 132.24%
-
Net Worth 262,304 438,809 429,776 413,365 402,300 389,748 374,380 -21.09%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 34,099 33,955 - 68,022 67,920 - - -
Div Payout % 81.26% 127.45% - 123.81% 148.57% - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 262,304 438,809 429,776 413,365 402,300 389,748 374,380 -21.09%
NOSH 262,304 261,196 263,666 261,623 261,234 261,576 259,986 0.59%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.90% 7.89% 8.86% 8.74% 9.64% 9.75% 12.23% -
ROE 16.00% 6.07% 3.50% 13.29% 11.36% 7.92% 5.14% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 202.50 129.21 64.33 240.31 181.49 121.00 60.50 123.59%
EPS 16.00 10.20 5.70 21.00 17.50 11.80 7.40 67.13%
DPS 13.00 13.00 0.00 26.00 26.00 0.00 0.00 -
NAPS 1.00 1.68 1.63 1.58 1.54 1.49 1.44 -21.56%
Adjusted Per Share Value based on latest NOSH - 263,542
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 203.15 129.07 64.87 240.45 181.33 121.05 60.16 124.91%
EPS 16.05 10.19 5.75 21.01 17.48 11.80 7.36 68.08%
DPS 13.04 12.99 0.00 26.02 25.98 0.00 0.00 -
NAPS 1.0032 1.6782 1.6437 1.5809 1.5386 1.4906 1.4318 -21.09%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 3.70 3.82 4.12 4.80 3.70 3.86 3.50 -
P/RPS 1.83 2.96 6.40 2.00 2.04 3.19 5.78 -53.51%
P/EPS 23.13 37.45 72.28 22.86 21.14 32.71 47.30 -37.90%
EY 4.32 2.67 1.38 4.38 4.73 3.06 2.11 61.16%
DY 3.51 3.40 0.00 5.42 7.03 0.00 0.00 -
P/NAPS 3.70 2.27 2.53 3.04 2.40 2.59 2.43 32.31%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 07/11/02 15/08/02 05/07/02 27/02/02 07/11/01 01/08/01 03/05/01 -
Price 3.74 4.06 3.88 4.34 3.82 4.02 3.82 -
P/RPS 1.85 3.14 6.03 1.81 2.10 3.32 6.31 -55.83%
P/EPS 23.38 39.80 68.07 20.67 21.83 34.07 51.62 -40.99%
EY 4.28 2.51 1.47 4.84 4.58 2.94 1.94 69.38%
DY 3.48 3.20 0.00 5.99 6.81 0.00 0.00 -
P/NAPS 3.74 2.42 2.38 2.75 2.48 2.70 2.65 25.79%

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