[JTINTER] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
05-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 62.93%
YoY- -21.88%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 145,822 193,680 167,888 169,605 154,584 157,612 159,205 -5.67%
PBT 3,783 24,303 16,485 24,406 10,660 23,078 19,766 -66.68%
Tax 451 -8,979 -4,872 -9,377 -1,436 -8,228 -8,139 -
NP 4,234 15,324 11,613 15,029 9,224 14,850 11,627 -48.91%
-
NP to SH 4,234 15,324 11,613 15,029 9,224 14,850 11,627 -48.91%
-
Tax Rate -11.92% 36.95% 29.55% 38.42% 13.47% 35.65% 41.18% -
Total Cost 141,588 178,356 156,275 154,576 145,360 142,762 147,578 -2.71%
-
Net Worth 266,526 259,936 443,405 429,776 416,397 401,210 393,732 -22.85%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 34,648 33,791 34,311 - - - - -
Div Payout % 818.34% 220.52% 295.45% - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 266,526 259,936 443,405 429,776 416,397 401,210 393,732 -22.85%
NOSH 266,526 259,936 263,931 263,666 263,542 260,526 264,249 0.57%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.90% 7.91% 6.92% 8.86% 5.97% 9.42% 7.30% -
ROE 1.59% 5.90% 2.62% 3.50% 2.22% 3.70% 2.95% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 54.71 74.51 63.61 64.33 58.66 60.50 60.25 -6.21%
EPS 1.60 5.90 4.40 5.70 3.50 5.70 4.40 -48.95%
DPS 13.00 13.00 13.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.68 1.63 1.58 1.54 1.49 -23.28%
Adjusted Per Share Value based on latest NOSH - 263,666
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 55.77 74.07 64.21 64.87 59.12 60.28 60.89 -5.67%
EPS 1.62 5.86 4.44 5.75 3.53 5.68 4.45 -48.92%
DPS 13.25 12.92 13.12 0.00 0.00 0.00 0.00 -
NAPS 1.0193 0.9941 1.6958 1.6437 1.5925 1.5344 1.5058 -22.85%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 4.06 3.70 3.82 4.12 4.80 3.70 3.86 -
P/RPS 7.42 4.97 6.01 6.40 8.18 6.12 6.41 10.21%
P/EPS 255.57 62.76 86.82 72.28 137.14 64.91 87.73 103.57%
EY 0.39 1.59 1.15 1.38 0.73 1.54 1.14 -50.98%
DY 3.20 3.51 3.40 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 3.70 2.27 2.53 3.04 2.40 2.59 34.83%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 07/11/02 15/08/02 05/07/02 27/02/02 07/11/01 01/08/01 -
Price 4.00 3.74 4.06 3.88 4.34 3.82 4.02 -
P/RPS 7.31 5.02 6.38 6.03 7.40 6.31 6.67 6.28%
P/EPS 251.80 63.44 92.27 68.07 124.00 67.02 91.36 96.21%
EY 0.40 1.58 1.08 1.47 0.81 1.49 1.09 -48.64%
DY 3.25 3.48 3.20 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 3.74 2.42 2.38 2.75 2.48 2.70 29.86%

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