[JTINTER] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
09-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 94.65%
YoY- 33.76%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 199,748 188,633 150,584 273,135 198,714 206,425 181,817 6.48%
PBT 27,481 32,074 5,942 54,255 28,209 36,165 6,749 155.64%
Tax -7,879 -9,141 2,842 -15,437 -8,267 -11,045 -1,830 165.36%
NP 19,602 22,933 8,784 38,818 19,942 25,120 4,919 151.98%
-
NP to SH 19,602 22,933 8,784 38,818 19,942 25,120 4,919 151.98%
-
Tax Rate 28.67% 28.50% -47.83% 28.45% 29.31% 30.54% 27.12% -
Total Cost 180,146 165,700 141,800 234,317 178,772 181,305 176,898 1.22%
-
Net Worth 522,720 502,962 475,369 500,962 490,678 470,999 440,121 12.18%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 39,204 - - 39,342 - - 38,834 0.63%
Div Payout % 200.00% - - 101.35% - - 789.47% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 522,720 502,962 475,369 500,962 490,678 470,999 440,121 12.18%
NOSH 261,360 260,602 258,352 262,283 262,394 261,666 258,894 0.63%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.81% 12.16% 5.83% 14.21% 10.04% 12.17% 2.71% -
ROE 3.75% 4.56% 1.85% 7.75% 4.06% 5.33% 1.12% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 76.43 72.38 58.29 104.14 75.73 78.89 70.23 5.81%
EPS 7.50 8.80 3.40 14.80 7.60 9.60 1.90 150.39%
DPS 15.00 0.00 0.00 15.00 0.00 0.00 15.00 0.00%
NAPS 2.00 1.93 1.84 1.91 1.87 1.80 1.70 11.47%
Adjusted Per Share Value based on latest NOSH - 262,283
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 76.39 72.14 57.59 104.46 76.00 78.95 69.54 6.48%
EPS 7.50 8.77 3.36 14.85 7.63 9.61 1.88 152.17%
DPS 14.99 0.00 0.00 15.05 0.00 0.00 14.85 0.62%
NAPS 1.9991 1.9236 1.818 1.9159 1.8766 1.8013 1.6832 12.18%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.10 4.10 4.06 4.14 4.24 4.34 4.42 -
P/RPS 5.36 5.66 6.97 3.98 5.60 5.50 6.29 -10.14%
P/EPS 54.67 46.59 119.41 27.97 55.79 45.21 232.63 -62.01%
EY 1.83 2.15 0.84 3.57 1.79 2.21 0.43 163.31%
DY 3.66 0.00 0.00 3.62 0.00 0.00 3.39 5.25%
P/NAPS 2.05 2.12 2.21 2.17 2.27 2.41 2.60 -14.69%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 09/08/06 10/05/06 22/02/06 09/11/05 09/08/05 20/05/05 23/02/05 -
Price 4.04 4.12 4.12 4.10 4.30 4.34 4.50 -
P/RPS 5.29 5.69 7.07 3.94 5.68 5.50 6.41 -12.04%
P/EPS 53.87 46.82 121.18 27.70 56.58 45.21 236.84 -62.83%
EY 1.86 2.14 0.83 3.61 1.77 2.21 0.42 170.41%
DY 3.71 0.00 0.00 3.66 0.00 0.00 3.33 7.49%
P/NAPS 2.02 2.13 2.24 2.15 2.30 2.41 2.65 -16.59%

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