[JTINTER] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 6.24%
YoY- 19.57%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 678,274 405,139 206,425 788,735 606,918 364,759 181,706 140.44%
PBT 118,629 64,374 36,165 118,368 111,619 70,862 31,986 139.40%
Tax -34,749 -19,312 -11,045 -34,599 -32,769 -21,034 -10,181 126.52%
NP 83,880 45,062 25,120 83,769 78,850 49,828 21,805 145.30%
-
NP to SH 83,880 45,062 25,120 83,769 78,850 49,828 21,805 145.30%
-
Tax Rate 29.29% 30.00% 30.54% 29.23% 29.36% 29.68% 31.83% -
Total Cost 594,394 360,077 181,305 704,966 528,068 314,931 159,901 139.77%
-
Net Worth 499,099 489,918 470,999 445,022 468,908 466,974 441,354 8.53%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 39,196 - - 78,533 39,294 - - -
Div Payout % 46.73% - - 93.75% 49.83% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 499,099 489,918 470,999 445,022 468,908 466,974 441,354 8.53%
NOSH 261,308 261,988 261,666 261,778 261,960 260,879 262,710 -0.35%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.37% 11.12% 12.17% 10.62% 12.99% 13.66% 12.00% -
ROE 16.81% 9.20% 5.33% 18.82% 16.82% 10.67% 4.94% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 259.57 154.64 78.89 301.30 231.68 139.82 69.17 141.29%
EPS 32.10 17.20 9.60 32.00 30.10 19.10 8.30 146.18%
DPS 15.00 0.00 0.00 30.00 15.00 0.00 0.00 -
NAPS 1.91 1.87 1.80 1.70 1.79 1.79 1.68 8.92%
Adjusted Per Share Value based on latest NOSH - 258,894
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 259.41 154.95 78.95 301.65 232.12 139.50 69.49 140.45%
EPS 32.08 17.23 9.61 32.04 30.16 19.06 8.34 145.29%
DPS 14.99 0.00 0.00 30.04 15.03 0.00 0.00 -
NAPS 1.9088 1.8737 1.8013 1.702 1.7933 1.7859 1.688 8.53%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 4.14 4.24 4.34 4.42 4.30 4.12 4.48 -
P/RPS 1.59 2.74 5.50 1.47 1.86 2.95 6.48 -60.77%
P/EPS 12.90 24.65 45.21 13.81 14.29 21.57 53.98 -61.45%
EY 7.75 4.06 2.21 7.24 7.00 4.64 1.85 159.64%
DY 3.62 0.00 0.00 6.79 3.49 0.00 0.00 -
P/NAPS 2.17 2.27 2.41 2.60 2.40 2.30 2.67 -12.89%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 09/11/05 09/08/05 20/05/05 23/02/05 09/11/04 23/08/04 05/05/04 -
Price 4.10 4.30 4.34 4.50 4.30 4.38 4.26 -
P/RPS 1.58 2.78 5.50 1.49 1.86 3.13 6.16 -59.59%
P/EPS 12.77 25.00 45.21 14.06 14.29 22.93 51.33 -60.41%
EY 7.83 4.00 2.21 7.11 7.00 4.36 1.95 152.41%
DY 3.66 0.00 0.00 6.67 3.49 0.00 0.00 -
P/NAPS 2.15 2.30 2.41 2.65 2.40 2.45 2.54 -10.50%

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