[JTINTER] QoQ 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- -83.05%
YoY- 21.43%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 273,135 198,714 206,425 181,817 242,159 183,053 181,706 31.18%
PBT 54,255 28,209 36,165 6,749 40,756 38,876 31,986 42.18%
Tax -15,437 -8,267 -11,045 -1,830 -11,735 -10,853 -10,181 31.94%
NP 38,818 19,942 25,120 4,919 29,021 28,023 21,805 46.83%
-
NP to SH 38,818 19,942 25,120 4,919 29,021 28,023 21,805 46.83%
-
Tax Rate 28.45% 29.31% 30.54% 27.12% 28.79% 27.92% 31.83% -
Total Cost 234,317 178,772 181,305 176,898 213,138 155,030 159,901 28.98%
-
Net Worth 500,962 490,678 470,999 440,121 467,996 468,795 441,354 8.80%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 39,342 - - 38,834 39,217 - - -
Div Payout % 101.35% - - 789.47% 135.14% - - -
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 500,962 490,678 470,999 440,121 467,996 468,795 441,354 8.80%
NOSH 262,283 262,394 261,666 258,894 261,450 261,897 262,710 -0.10%
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 14.21% 10.04% 12.17% 2.71% 11.98% 15.31% 12.00% -
ROE 7.75% 4.06% 5.33% 1.12% 6.20% 5.98% 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 104.14 75.73 78.89 70.23 92.62 69.89 69.17 31.32%
EPS 14.80 7.60 9.60 1.90 11.10 10.70 8.30 46.99%
DPS 15.00 0.00 0.00 15.00 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 104.46 76.00 78.95 69.54 92.61 70.01 69.49 31.19%
EPS 14.85 7.63 9.61 1.88 11.10 10.72 8.34 46.85%
DPS 15.05 0.00 0.00 14.85 15.00 0.00 0.00 -
NAPS 1.9159 1.8766 1.8013 1.6832 1.7899 1.7929 1.688 8.80%
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 3.98 5.60 5.50 6.29 4.64 5.89 6.48 -27.72%
P/EPS 27.97 55.79 45.21 232.63 38.74 38.50 53.98 -35.46%
EY 3.57 1.79 2.21 0.43 2.58 2.60 1.85 54.93%
DY 3.62 0.00 0.00 3.39 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 3.94 5.68 5.50 6.41 4.64 6.27 6.16 -25.74%
P/EPS 27.70 56.58 45.21 236.84 38.74 40.93 51.33 -33.69%
EY 3.61 1.77 2.21 0.42 2.58 2.44 1.95 50.71%
DY 3.66 0.00 0.00 3.33 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