[JTINTER] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -70.01%
YoY- 15.2%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 831,024 678,274 405,139 206,425 788,735 606,918 364,759 72.88%
PBT 124,571 118,629 64,374 36,165 118,368 111,619 70,862 45.50%
Tax -31,907 -34,749 -19,312 -11,045 -34,599 -32,769 -21,034 31.92%
NP 92,664 83,880 45,062 25,120 83,769 78,850 49,828 51.05%
-
NP to SH 92,664 83,880 45,062 25,120 83,769 78,850 49,828 51.05%
-
Tax Rate 25.61% 29.29% 30.00% 30.54% 29.23% 29.36% 29.68% -
Total Cost 738,360 594,394 360,077 181,305 704,966 528,068 314,931 76.20%
-
Net Worth 481,643 499,099 489,918 470,999 445,022 468,908 466,974 2.07%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 78,528 39,196 - - 78,533 39,294 - -
Div Payout % 84.75% 46.73% - - 93.75% 49.83% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 481,643 499,099 489,918 470,999 445,022 468,908 466,974 2.07%
NOSH 261,762 261,308 261,988 261,666 261,778 261,960 260,879 0.22%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.15% 12.37% 11.12% 12.17% 10.62% 12.99% 13.66% -
ROE 19.24% 16.81% 9.20% 5.33% 18.82% 16.82% 10.67% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 317.47 259.57 154.64 78.89 301.30 231.68 139.82 72.49%
EPS 35.40 32.10 17.20 9.60 32.00 30.10 19.10 50.71%
DPS 30.00 15.00 0.00 0.00 30.00 15.00 0.00 -
NAPS 1.84 1.91 1.87 1.80 1.70 1.79 1.79 1.84%
Adjusted Per Share Value based on latest NOSH - 261,666
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 317.82 259.41 154.95 78.95 301.65 232.12 139.50 72.88%
EPS 35.44 32.08 17.23 9.61 32.04 30.16 19.06 51.03%
DPS 30.03 14.99 0.00 0.00 30.04 15.03 0.00 -
NAPS 1.842 1.9088 1.8737 1.8013 1.702 1.7933 1.7859 2.07%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 4.06 4.14 4.24 4.34 4.42 4.30 4.12 -
P/RPS 1.28 1.59 2.74 5.50 1.47 1.86 2.95 -42.59%
P/EPS 11.47 12.90 24.65 45.21 13.81 14.29 21.57 -34.28%
EY 8.72 7.75 4.06 2.21 7.24 7.00 4.64 52.11%
DY 7.39 3.62 0.00 0.00 6.79 3.49 0.00 -
P/NAPS 2.21 2.17 2.27 2.41 2.60 2.40 2.30 -2.61%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 09/11/05 09/08/05 20/05/05 23/02/05 09/11/04 23/08/04 -
Price 4.12 4.10 4.30 4.34 4.50 4.30 4.38 -
P/RPS 1.30 1.58 2.78 5.50 1.49 1.86 3.13 -44.24%
P/EPS 11.64 12.77 25.00 45.21 14.06 14.29 22.93 -36.28%
EY 8.59 7.83 4.00 2.21 7.11 7.00 4.36 56.96%
DY 7.28 3.66 0.00 0.00 6.67 3.49 0.00 -
P/NAPS 2.24 2.15 2.30 2.41 2.65 2.40 2.45 -5.78%

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