[JTINTER] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 4.35%
YoY- 10.62%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 762,918 812,100 811,066 828,858 860,091 829,115 813,454 -4.18%
PBT 109,298 119,752 120,480 124,571 125,378 111,879 122,546 -7.33%
Tax -26,880 -29,615 -30,003 -31,907 -36,579 -32,877 -35,463 -16.85%
NP 82,418 90,137 90,477 92,664 88,799 79,002 87,083 -3.60%
-
NP to SH 82,418 90,137 90,477 92,664 88,799 79,002 87,083 -3.60%
-
Tax Rate 24.59% 24.73% 24.90% 25.61% 29.17% 29.39% 28.94% -
Total Cost 680,500 721,963 720,589 736,194 771,292 750,113 726,371 -4.25%
-
Net Worth 525,285 522,720 502,962 475,369 500,962 490,678 470,999 7.53%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 78,404 78,546 78,701 78,701 78,176 78,051 78,051 0.30%
Div Payout % 95.13% 87.14% 86.99% 84.93% 88.04% 98.80% 89.63% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 525,285 522,720 502,962 475,369 500,962 490,678 470,999 7.53%
NOSH 261,336 261,360 260,602 258,352 262,283 262,394 261,666 -0.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.80% 11.10% 11.16% 11.18% 10.32% 9.53% 10.71% -
ROE 15.69% 17.24% 17.99% 19.49% 17.73% 16.10% 18.49% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 291.93 310.72 311.23 320.82 327.92 315.98 310.87 -4.10%
EPS 31.54 34.49 34.72 35.87 33.86 30.11 33.28 -3.51%
DPS 30.00 30.00 30.00 30.00 30.00 30.00 30.00 0.00%
NAPS 2.01 2.00 1.93 1.84 1.91 1.87 1.80 7.62%
Adjusted Per Share Value based on latest NOSH - 258,352
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 291.78 310.59 310.19 317.00 328.94 317.09 311.11 -4.18%
EPS 31.52 34.47 34.60 35.44 33.96 30.21 33.30 -3.59%
DPS 29.99 30.04 30.10 30.10 29.90 29.85 29.85 0.31%
NAPS 2.009 1.9991 1.9236 1.818 1.9159 1.8766 1.8013 7.53%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 4.04 4.10 4.10 4.06 4.14 4.24 4.34 -
P/RPS 1.38 1.32 1.32 1.27 1.26 1.34 1.40 -0.95%
P/EPS 12.81 11.89 11.81 11.32 12.23 14.08 13.04 -1.17%
EY 7.81 8.41 8.47 8.83 8.18 7.10 7.67 1.21%
DY 7.43 7.32 7.32 7.39 7.25 7.08 6.91 4.95%
P/NAPS 2.01 2.05 2.12 2.21 2.17 2.27 2.41 -11.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 09/11/06 09/08/06 10/05/06 22/02/06 09/11/05 09/08/05 20/05/05 -
Price 4.06 4.04 4.12 4.12 4.10 4.30 4.34 -
P/RPS 1.39 1.30 1.32 1.28 1.25 1.36 1.40 -0.47%
P/EPS 12.87 11.71 11.87 11.49 12.11 14.28 13.04 -0.87%
EY 7.77 8.54 8.43 8.71 8.26 7.00 7.67 0.86%
DY 7.39 7.43 7.28 7.28 7.32 6.98 6.91 4.57%
P/NAPS 2.02 2.02 2.13 2.24 2.15 2.30 2.41 -11.09%

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