[JTINTER] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 14.71%
YoY- -9.36%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 685,757 649,689 641,006 628,705 612,978 607,519 596,965 9.67%
PBT 75,854 74,629 77,910 80,625 71,252 71,934 78,769 -2.48%
Tax -24,663 -23,912 -27,179 -25,684 -23,356 -21,775 -21,265 10.37%
NP 51,191 50,717 50,731 54,941 47,896 50,159 57,504 -7.45%
-
NP to SH 51,191 50,717 50,731 54,941 47,896 50,159 57,504 -7.45%
-
Tax Rate 32.51% 32.04% 34.89% 31.86% 32.78% 30.27% 27.00% -
Total Cost 634,566 598,972 590,275 573,764 565,082 557,360 539,461 11.42%
-
Net Worth 259,936 443,405 429,776 416,397 401,210 393,732 374,380 -21.57%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 33,791 - - - 103,021 171,473 103,876 -52.66%
Div Payout % 66.01% - - - 215.09% 341.86% 180.64% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 259,936 443,405 429,776 416,397 401,210 393,732 374,380 -21.57%
NOSH 259,936 263,931 263,666 263,542 260,526 264,249 259,986 -0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.46% 7.81% 7.91% 8.74% 7.81% 8.26% 9.63% -
ROE 19.69% 11.44% 11.80% 13.19% 11.94% 12.74% 15.36% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 263.82 246.16 243.11 238.56 235.28 229.90 229.61 9.69%
EPS 19.69 19.22 19.24 20.85 18.38 18.98 22.12 -7.45%
DPS 13.00 0.00 0.00 0.00 39.54 64.89 39.95 -52.65%
NAPS 1.00 1.68 1.63 1.58 1.54 1.49 1.44 -21.56%
Adjusted Per Share Value based on latest NOSH - 263,542
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 262.27 248.47 245.15 240.45 234.43 232.35 228.31 9.67%
EPS 19.58 19.40 19.40 21.01 18.32 19.18 21.99 -7.44%
DPS 12.92 0.00 0.00 0.00 39.40 65.58 39.73 -52.67%
NAPS 0.9941 1.6958 1.6437 1.5925 1.5344 1.5058 1.4318 -21.57%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 3.70 3.82 4.12 4.80 3.70 3.86 3.50 -
P/RPS 1.40 1.55 1.69 2.01 1.57 1.68 1.52 -5.33%
P/EPS 18.79 19.88 21.41 23.02 20.13 20.34 15.82 12.14%
EY 5.32 5.03 4.67 4.34 4.97 4.92 6.32 -10.83%
DY 3.51 0.00 0.00 0.00 10.69 16.81 11.42 -54.42%
P/NAPS 3.70 2.27 2.53 3.04 2.40 2.59 2.43 32.31%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 07/11/02 15/08/02 05/07/02 27/02/02 07/11/01 01/08/01 03/05/01 -
Price 3.74 4.06 3.88 4.34 3.82 4.02 3.82 -
P/RPS 1.42 1.65 1.60 1.82 1.62 1.75 1.66 -9.87%
P/EPS 18.99 21.13 20.17 20.82 20.78 21.18 17.27 6.52%
EY 5.27 4.73 4.96 4.80 4.81 4.72 5.79 -6.07%
DY 3.48 0.00 0.00 0.00 10.35 16.14 10.46 -51.95%
P/NAPS 3.74 2.42 2.38 2.75 2.48 2.70 2.65 25.79%

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