[JOTECH] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
05-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 16.53%
YoY- 716.41%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 133,853 117,953 101,540 91,297 89,215 87,627 83,710 36.70%
PBT 9,474 10,998 8,602 7,503 6,008 4,557 2,453 145.96%
Tax -2,094 -2,660 -2,236 -2,229 -1,482 -1,234 -770 94.71%
NP 7,380 8,338 6,366 5,274 4,526 3,323 1,683 167.66%
-
NP to SH 7,380 8,338 6,366 5,274 4,526 3,323 1,683 167.66%
-
Tax Rate 22.10% 24.19% 25.99% 29.71% 24.67% 27.08% 31.39% -
Total Cost 126,473 109,615 95,174 86,023 84,689 84,304 82,027 33.42%
-
Net Worth 64,399 62,908 63,693 60,773 60,957 60,104 59,199 5.76%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 1,799 1,799 3,602 3,602 3,002 1,199 1,199 31.02%
Div Payout % 24.38% 21.58% 56.59% 68.30% 66.34% 36.09% 71.25% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 64,399 62,908 63,693 60,773 60,957 60,104 59,199 5.76%
NOSH 41,818 40,849 40,058 39,982 40,103 40,069 39,999 3.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.51% 7.07% 6.27% 5.78% 5.07% 3.79% 2.01% -
ROE 11.46% 13.25% 9.99% 8.68% 7.42% 5.53% 2.84% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 320.08 288.75 253.48 228.34 222.46 218.69 209.28 32.71%
EPS 17.65 20.41 15.89 13.19 11.29 8.29 4.21 159.77%
DPS 4.30 4.40 9.00 9.00 7.50 3.00 3.00 27.09%
NAPS 1.54 1.54 1.59 1.52 1.52 1.50 1.48 2.68%
Adjusted Per Share Value based on latest NOSH - 39,982
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 11.94 10.52 9.06 8.14 7.96 7.82 7.47 36.66%
EPS 0.66 0.74 0.57 0.47 0.40 0.30 0.15 168.27%
DPS 0.16 0.16 0.32 0.32 0.27 0.11 0.11 28.34%
NAPS 0.0574 0.0561 0.0568 0.0542 0.0544 0.0536 0.0528 5.72%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.00 2.74 1.68 1.53 1.19 1.23 1.15 -
P/RPS 0.94 0.95 0.66 0.67 0.53 0.56 0.55 42.90%
P/EPS 17.00 13.42 10.57 11.60 10.54 14.83 27.33 -27.11%
EY 5.88 7.45 9.46 8.62 9.48 6.74 3.66 37.13%
DY 1.43 1.61 5.36 5.88 6.30 2.44 2.61 -33.01%
P/NAPS 1.95 1.78 1.06 1.01 0.78 0.82 0.78 84.09%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 11/05/04 16/02/04 27/10/03 05/08/03 09/05/03 20/02/03 01/11/02 -
Price 2.51 2.99 2.16 1.70 1.49 1.15 1.09 -
P/RPS 0.78 1.04 0.85 0.74 0.67 0.53 0.52 31.00%
P/EPS 14.22 14.65 13.59 12.89 13.20 13.87 25.91 -32.94%
EY 7.03 6.83 7.36 7.76 7.57 7.21 3.86 49.08%
DY 1.71 1.47 4.17 5.29 5.03 2.61 2.75 -27.12%
P/NAPS 1.63 1.94 1.36 1.12 0.98 0.77 0.74 69.21%

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