[JOTECH] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
09-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 36.2%
YoY- 623.0%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 117,953 101,540 91,297 89,215 87,627 83,710 75,939 34.01%
PBT 10,998 8,602 7,503 6,008 4,557 2,453 1,258 322.70%
Tax -2,660 -2,236 -2,229 -1,482 -1,234 -770 -612 165.61%
NP 8,338 6,366 5,274 4,526 3,323 1,683 646 447.68%
-
NP to SH 8,338 6,366 5,274 4,526 3,323 1,683 646 447.68%
-
Tax Rate 24.19% 25.99% 29.71% 24.67% 27.08% 31.39% 48.65% -
Total Cost 109,615 95,174 86,023 84,689 84,304 82,027 75,293 28.36%
-
Net Worth 62,908 63,693 60,773 60,957 60,104 59,199 57,562 6.08%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,799 3,602 3,602 3,002 1,199 1,199 1,199 30.96%
Div Payout % 21.58% 56.59% 68.30% 66.34% 36.09% 71.25% 185.64% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 62,908 63,693 60,773 60,957 60,104 59,199 57,562 6.08%
NOSH 40,849 40,058 39,982 40,103 40,069 39,999 39,973 1.45%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.07% 6.27% 5.78% 5.07% 3.79% 2.01% 0.85% -
ROE 13.25% 9.99% 8.68% 7.42% 5.53% 2.84% 1.12% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 288.75 253.48 228.34 222.46 218.69 209.28 189.97 32.09%
EPS 20.41 15.89 13.19 11.29 8.29 4.21 1.62 438.94%
DPS 4.40 9.00 9.00 7.50 3.00 3.00 3.00 28.99%
NAPS 1.54 1.59 1.52 1.52 1.50 1.48 1.44 4.56%
Adjusted Per Share Value based on latest NOSH - 40,103
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.52 9.06 8.14 7.96 7.82 7.47 6.77 34.05%
EPS 0.74 0.57 0.47 0.40 0.30 0.15 0.06 431.37%
DPS 0.16 0.32 0.32 0.27 0.11 0.11 0.11 28.28%
NAPS 0.0561 0.0568 0.0542 0.0544 0.0536 0.0528 0.0513 6.12%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.74 1.68 1.53 1.19 1.23 1.15 1.36 -
P/RPS 0.95 0.66 0.67 0.53 0.56 0.55 0.72 20.23%
P/EPS 13.42 10.57 11.60 10.54 14.83 27.33 84.16 -70.49%
EY 7.45 9.46 8.62 9.48 6.74 3.66 1.19 238.54%
DY 1.61 5.36 5.88 6.30 2.44 2.61 2.21 -18.98%
P/NAPS 1.78 1.06 1.01 0.78 0.82 0.78 0.94 52.88%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 16/02/04 27/10/03 05/08/03 09/05/03 20/02/03 01/11/02 15/08/02 -
Price 2.99 2.16 1.70 1.49 1.15 1.09 1.35 -
P/RPS 1.04 0.85 0.74 0.67 0.53 0.52 0.71 28.88%
P/EPS 14.65 13.59 12.89 13.20 13.87 25.91 83.54 -68.57%
EY 6.83 7.36 7.76 7.57 7.21 3.86 1.20 217.77%
DY 1.47 4.17 5.29 5.03 2.61 2.75 2.22 -23.97%
P/NAPS 1.94 1.36 1.12 0.98 0.77 0.74 0.94 61.88%

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