[JTINTER] QoQ TTM 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- 12.4%
YoY- 7.12%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 812,100 811,066 828,858 860,091 829,115 813,454 788,735 1.97%
PBT 119,752 120,480 124,571 125,378 111,879 122,546 118,367 0.78%
Tax -29,615 -30,003 -31,907 -36,579 -32,877 -35,463 -34,599 -9.87%
NP 90,137 90,477 92,664 88,799 79,002 87,083 83,768 5.02%
-
NP to SH 90,137 90,477 92,664 88,799 79,002 87,083 83,768 5.02%
-
Tax Rate 24.73% 24.90% 25.61% 29.17% 29.39% 28.94% 29.23% -
Total Cost 721,963 720,589 736,194 771,292 750,113 726,371 704,967 1.60%
-
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 78,546 78,701 78,701 78,176 78,051 78,051 78,051 0.42%
Div Payout % 87.14% 86.99% 84.93% 88.04% 98.80% 89.63% 93.18% -
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 11.10% 11.16% 11.18% 10.32% 9.53% 10.71% 10.62% -
ROE 17.24% 17.99% 19.49% 17.73% 16.10% 18.49% 19.03% -
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 310.72 311.23 320.82 327.92 315.98 310.87 304.65 1.32%
EPS 34.49 34.72 35.87 33.86 30.11 33.28 32.36 4.35%
DPS 30.00 30.00 30.00 30.00 30.00 30.00 30.00 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 310.59 310.19 317.00 328.94 317.09 311.11 301.65 1.97%
EPS 34.47 34.60 35.44 33.96 30.21 33.30 32.04 5.00%
DPS 30.04 30.10 30.10 29.90 29.85 29.85 29.85 0.42%
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 1.32 1.32 1.27 1.26 1.34 1.40 1.45 -6.08%
P/EPS 11.89 11.81 11.32 12.23 14.08 13.04 13.66 -8.85%
EY 8.41 8.47 8.83 8.18 7.10 7.67 7.32 9.72%
DY 7.32 7.32 7.39 7.25 7.08 6.91 6.79 5.15%
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 1.30 1.32 1.28 1.25 1.36 1.40 1.48 -8.30%
P/EPS 11.71 11.87 11.49 12.11 14.28 13.04 13.91 -10.87%
EY 8.54 8.43 8.71 8.26 7.00 7.67 7.19 12.19%
DY 7.43 7.28 7.28 7.32 6.98 6.91 6.67 7.48%
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