[JTINTER] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
07-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 0.93%
YoY- 6.88%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 663,658 663,085 676,995 685,757 649,689 641,006 628,705 3.68%
PBT 81,957 72,683 68,977 75,854 74,629 77,910 80,625 1.10%
Tax -22,492 -21,733 -22,777 -24,663 -23,912 -27,179 -25,684 -8.48%
NP 59,465 50,950 46,200 51,191 50,717 50,731 54,941 5.43%
-
NP to SH 59,465 50,950 46,200 51,191 50,717 50,731 54,941 5.43%
-
Tax Rate 27.44% 29.90% 33.02% 32.51% 32.04% 34.89% 31.86% -
Total Cost 604,193 612,135 630,795 634,566 598,972 590,275 573,764 3.51%
-
Net Worth 436,542 263,222 266,526 259,936 443,405 429,776 416,397 3.20%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 68,440 68,440 68,440 33,791 - - - -
Div Payout % 115.09% 134.33% 148.14% 66.01% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 436,542 263,222 266,526 259,936 443,405 429,776 416,397 3.20%
NOSH 261,402 263,222 266,526 259,936 263,931 263,666 263,542 -0.54%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.96% 7.68% 6.82% 7.46% 7.81% 7.91% 8.74% -
ROE 13.62% 19.36% 17.33% 19.69% 11.44% 11.80% 13.19% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 253.88 251.91 254.01 263.82 246.16 243.11 238.56 4.24%
EPS 22.75 19.36 17.33 19.69 19.22 19.24 20.85 6.00%
DPS 26.00 26.00 25.68 13.00 0.00 0.00 0.00 -
NAPS 1.67 1.00 1.00 1.00 1.68 1.63 1.58 3.77%
Adjusted Per Share Value based on latest NOSH - 259,936
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 253.82 253.60 258.92 262.27 248.47 245.15 240.45 3.68%
EPS 22.74 19.49 17.67 19.58 19.40 19.40 21.01 5.43%
DPS 26.17 26.17 26.17 12.92 0.00 0.00 0.00 -
NAPS 1.6696 1.0067 1.0193 0.9941 1.6958 1.6437 1.5925 3.21%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.04 3.84 4.06 3.70 3.82 4.12 4.80 -
P/RPS 1.59 1.52 1.60 1.40 1.55 1.69 2.01 -14.50%
P/EPS 17.76 19.84 23.42 18.79 19.88 21.41 23.02 -15.92%
EY 5.63 5.04 4.27 5.32 5.03 4.67 4.34 19.00%
DY 6.44 6.77 6.32 3.51 0.00 0.00 0.00 -
P/NAPS 2.42 3.84 4.06 3.70 2.27 2.53 3.04 -14.14%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 13/08/03 08/05/03 28/02/03 07/11/02 15/08/02 05/07/02 27/02/02 -
Price 3.88 4.08 4.00 3.74 4.06 3.88 4.34 -
P/RPS 1.53 1.62 1.57 1.42 1.65 1.60 1.82 -10.95%
P/EPS 17.06 21.08 23.08 18.99 21.13 20.17 20.82 -12.46%
EY 5.86 4.74 4.33 5.27 4.73 4.96 4.80 14.26%
DY 6.70 6.37 6.42 3.48 0.00 0.00 0.00 -
P/NAPS 2.32 4.08 4.00 3.74 2.42 2.38 2.75 -10.74%

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