[JTINTER] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -0.21%
YoY- 84.19%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 774,372 737,081 722,489 696,478 674,846 663,658 663,085 10.86%
PBT 118,685 116,574 103,457 99,583 96,299 81,957 72,683 38.54%
Tax -35,785 -21,555 -16,333 -14,485 -11,018 -22,492 -21,733 39.31%
NP 82,900 95,019 87,124 85,098 85,281 59,465 50,950 38.21%
-
NP to SH 82,900 95,019 87,124 85,098 85,281 59,465 50,950 38.21%
-
Tax Rate 30.15% 18.49% 15.79% 14.55% 11.44% 27.44% 29.90% -
Total Cost 691,472 642,062 635,365 611,380 589,565 604,193 612,135 8.43%
-
Net Worth 467,996 468,795 441,354 429,406 414,020 436,542 263,222 46.60%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 39,217 68,129 68,129 68,129 102,778 68,440 68,440 -30.94%
Div Payout % 47.31% 71.70% 78.20% 80.06% 120.52% 115.09% 134.33% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 467,996 468,795 441,354 429,406 414,020 436,542 263,222 46.60%
NOSH 261,450 261,897 262,710 270,066 262,038 261,402 263,222 -0.44%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.71% 12.89% 12.06% 12.22% 12.64% 8.96% 7.68% -
ROE 17.71% 20.27% 19.74% 19.82% 20.60% 13.62% 19.36% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 296.18 281.44 275.01 257.89 257.54 253.88 251.91 11.36%
EPS 31.71 36.28 33.16 31.51 32.55 22.75 19.36 38.82%
DPS 15.00 26.01 25.93 25.23 39.00 26.00 26.00 -30.62%
NAPS 1.79 1.79 1.68 1.59 1.58 1.67 1.00 47.26%
Adjusted Per Share Value based on latest NOSH - 270,066
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 296.16 281.90 276.32 266.37 258.09 253.82 253.60 10.86%
EPS 31.71 36.34 33.32 32.55 32.62 22.74 19.49 38.20%
DPS 15.00 26.06 26.06 26.06 39.31 26.17 26.17 -30.92%
NAPS 1.7899 1.7929 1.688 1.6423 1.5834 1.6696 1.0067 46.61%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 4.30 4.12 4.48 4.56 4.04 4.04 3.84 -
P/RPS 1.45 1.46 1.63 1.77 1.57 1.59 1.52 -3.08%
P/EPS 13.56 11.36 13.51 14.47 12.41 17.76 19.84 -22.35%
EY 7.37 8.81 7.40 6.91 8.06 5.63 5.04 28.74%
DY 3.49 6.31 5.79 5.53 9.65 6.44 6.77 -35.63%
P/NAPS 2.40 2.30 2.67 2.87 2.56 2.42 3.84 -26.83%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 09/11/04 23/08/04 05/05/04 27/02/04 12/11/03 13/08/03 08/05/03 -
Price 4.30 4.38 4.26 4.50 4.30 3.88 4.08 -
P/RPS 1.45 1.56 1.55 1.74 1.67 1.53 1.62 -7.10%
P/EPS 13.56 12.07 12.85 14.28 13.21 17.06 21.08 -25.42%
EY 7.37 8.28 7.78 7.00 7.57 5.86 4.74 34.10%
DY 3.49 5.94 6.09 5.61 9.07 6.70 6.37 -32.97%
P/NAPS 2.40 2.45 2.54 2.83 2.72 2.32 4.08 -29.72%

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