[JTINTER] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
05-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 2.38%
YoY- 71.0%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 788,735 774,372 737,081 722,489 696,478 674,846 663,658 12.14%
PBT 118,367 118,685 116,574 103,457 99,583 96,299 81,957 27.62%
Tax -34,599 -35,785 -21,555 -16,333 -14,485 -11,018 -22,492 33.08%
NP 83,768 82,900 95,019 87,124 85,098 85,281 59,465 25.53%
-
NP to SH 83,768 82,900 95,019 87,124 85,098 85,281 59,465 25.53%
-
Tax Rate 29.23% 30.15% 18.49% 15.79% 14.55% 11.44% 27.44% -
Total Cost 704,967 691,472 642,062 635,365 611,380 589,565 604,193 10.77%
-
Net Worth 440,121 467,996 468,795 441,354 429,406 414,020 436,542 0.54%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 78,051 39,217 68,129 68,129 68,129 102,778 68,440 9.11%
Div Payout % 93.18% 47.31% 71.70% 78.20% 80.06% 120.52% 115.09% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 440,121 467,996 468,795 441,354 429,406 414,020 436,542 0.54%
NOSH 258,894 261,450 261,897 262,710 270,066 262,038 261,402 -0.63%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.62% 10.71% 12.89% 12.06% 12.22% 12.64% 8.96% -
ROE 19.03% 17.71% 20.27% 19.74% 19.82% 20.60% 13.62% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 304.65 296.18 281.44 275.01 257.89 257.54 253.88 12.86%
EPS 32.36 31.71 36.28 33.16 31.51 32.55 22.75 26.34%
DPS 30.00 15.00 26.01 25.93 25.23 39.00 26.00 9.96%
NAPS 1.70 1.79 1.79 1.68 1.59 1.58 1.67 1.18%
Adjusted Per Share Value based on latest NOSH - 262,710
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 301.65 296.16 281.90 276.32 266.37 258.09 253.82 12.13%
EPS 32.04 31.71 36.34 33.32 32.55 32.62 22.74 25.55%
DPS 29.85 15.00 26.06 26.06 26.06 39.31 26.17 9.12%
NAPS 1.6832 1.7899 1.7929 1.688 1.6423 1.5834 1.6696 0.53%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 4.42 4.30 4.12 4.48 4.56 4.04 4.04 -
P/RPS 1.45 1.45 1.46 1.63 1.77 1.57 1.59 -5.93%
P/EPS 13.66 13.56 11.36 13.51 14.47 12.41 17.76 -15.98%
EY 7.32 7.37 8.81 7.40 6.91 8.06 5.63 19.02%
DY 6.79 3.49 6.31 5.79 5.53 9.65 6.44 3.57%
P/NAPS 2.60 2.40 2.30 2.67 2.87 2.56 2.42 4.87%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 09/11/04 23/08/04 05/05/04 27/02/04 12/11/03 13/08/03 -
Price 4.50 4.30 4.38 4.26 4.50 4.30 3.88 -
P/RPS 1.48 1.45 1.56 1.55 1.74 1.67 1.53 -2.18%
P/EPS 13.91 13.56 12.07 12.85 14.28 13.21 17.06 -12.66%
EY 7.19 7.37 8.28 7.78 7.00 7.57 5.86 14.53%
DY 6.67 3.49 5.94 6.09 5.61 9.07 6.70 -0.29%
P/NAPS 2.65 2.40 2.45 2.54 2.83 2.72 2.32 9.22%

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