[JTINTER] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
13-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 16.71%
YoY- 17.25%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 722,489 696,478 674,846 663,658 663,085 676,995 685,757 3.53%
PBT 103,457 99,583 96,299 81,957 72,683 68,977 75,854 22.96%
Tax -16,333 -14,485 -11,018 -22,492 -21,733 -22,777 -24,663 -24.00%
NP 87,124 85,098 85,281 59,465 50,950 46,200 51,191 42.50%
-
NP to SH 87,124 85,098 85,281 59,465 50,950 46,200 51,191 42.50%
-
Tax Rate 15.79% 14.55% 11.44% 27.44% 29.90% 33.02% 32.51% -
Total Cost 635,365 611,380 589,565 604,193 612,135 630,795 634,566 0.08%
-
Net Worth 441,354 429,406 414,020 436,542 263,222 266,526 259,936 42.27%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 68,129 68,129 102,778 68,440 68,440 68,440 33,791 59.52%
Div Payout % 78.20% 80.06% 120.52% 115.09% 134.33% 148.14% 66.01% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 441,354 429,406 414,020 436,542 263,222 266,526 259,936 42.27%
NOSH 262,710 270,066 262,038 261,402 263,222 266,526 259,936 0.70%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 12.06% 12.22% 12.64% 8.96% 7.68% 6.82% 7.46% -
ROE 19.74% 19.82% 20.60% 13.62% 19.36% 17.33% 19.69% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 275.01 257.89 257.54 253.88 251.91 254.01 263.82 2.80%
EPS 33.16 31.51 32.55 22.75 19.36 17.33 19.69 41.50%
DPS 25.93 25.23 39.00 26.00 26.00 25.68 13.00 58.38%
NAPS 1.68 1.59 1.58 1.67 1.00 1.00 1.00 41.27%
Adjusted Per Share Value based on latest NOSH - 261,402
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 276.32 266.37 258.09 253.82 253.60 258.92 262.27 3.53%
EPS 33.32 32.55 32.62 22.74 19.49 17.67 19.58 42.49%
DPS 26.06 26.06 39.31 26.17 26.17 26.17 12.92 59.57%
NAPS 1.688 1.6423 1.5834 1.6696 1.0067 1.0193 0.9941 42.28%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.48 4.56 4.04 4.04 3.84 4.06 3.70 -
P/RPS 1.63 1.77 1.57 1.59 1.52 1.60 1.40 10.66%
P/EPS 13.51 14.47 12.41 17.76 19.84 23.42 18.79 -19.72%
EY 7.40 6.91 8.06 5.63 5.04 4.27 5.32 24.58%
DY 5.79 5.53 9.65 6.44 6.77 6.32 3.51 39.56%
P/NAPS 2.67 2.87 2.56 2.42 3.84 4.06 3.70 -19.53%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 05/05/04 27/02/04 12/11/03 13/08/03 08/05/03 28/02/03 07/11/02 -
Price 4.26 4.50 4.30 3.88 4.08 4.00 3.74 -
P/RPS 1.55 1.74 1.67 1.53 1.62 1.57 1.42 6.00%
P/EPS 12.85 14.28 13.21 17.06 21.08 23.08 18.99 -22.90%
EY 7.78 7.00 7.57 5.86 4.74 4.33 5.27 29.62%
DY 6.09 5.61 9.07 6.70 6.37 6.42 3.48 45.17%
P/NAPS 2.54 2.83 2.72 2.32 4.08 4.00 3.74 -22.71%

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