[JTINTER] YoY Annual (Unaudited) Result on 31-Dec-2001 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
YoY- -9.36%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 788,735 696,478 676,995 628,705 582,953 579,456 641,571 -0.21%
PBT 118,368 99,583 68,977 80,625 82,693 134,426 101,604 -0.16%
Tax -34,599 -29,526 -22,777 -25,684 -22,076 2,167 -27,861 -0.23%
NP 83,769 70,057 46,200 54,941 60,617 136,593 73,743 -0.13%
-
NP to SH 83,769 70,057 46,200 54,941 60,617 136,593 73,743 -0.13%
-
Tax Rate 29.23% 29.65% 33.02% 31.86% 26.70% -1.61% 27.42% -
Total Cost 704,966 626,421 630,795 573,764 522,336 442,863 567,828 -0.22%
-
Net Worth 445,022 415,636 394,585 413,365 404,984 444,843 405,324 -0.09%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 78,533 67,965 67,941 68,022 135,865 - - -100.00%
Div Payout % 93.75% 97.01% 147.06% 123.81% 224.14% - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 445,022 415,636 394,585 413,365 404,984 444,843 405,324 -0.09%
NOSH 261,778 261,406 261,315 261,623 261,280 261,672 261,499 -0.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 10.62% 10.06% 6.82% 8.74% 10.40% 23.57% 11.49% -
ROE 18.82% 16.86% 11.71% 13.29% 14.97% 30.71% 18.19% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 301.30 266.43 259.07 240.31 223.11 221.44 245.34 -0.21%
EPS 32.00 26.80 17.70 21.00 23.20 52.20 28.20 -0.13%
DPS 30.00 26.00 26.00 26.00 52.00 0.00 0.00 -100.00%
NAPS 1.70 1.59 1.51 1.58 1.55 1.70 1.55 -0.09%
Adjusted Per Share Value based on latest NOSH - 263,542
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 301.65 266.37 258.92 240.45 222.95 221.61 245.37 -0.21%
EPS 32.04 26.79 17.67 21.01 23.18 52.24 28.20 -0.13%
DPS 30.04 25.99 25.98 26.02 51.96 0.00 0.00 -100.00%
NAPS 1.702 1.5896 1.5091 1.5809 1.5489 1.7013 1.5502 -0.09%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 4.42 4.56 4.06 4.80 3.76 0.00 0.00 -
P/RPS 1.47 1.71 1.57 2.00 1.69 0.00 0.00 -100.00%
P/EPS 13.81 17.01 22.96 22.86 16.21 0.00 0.00 -100.00%
EY 7.24 5.88 4.35 4.38 6.17 0.00 0.00 -100.00%
DY 6.79 5.70 6.40 5.42 13.83 0.00 0.00 -100.00%
P/NAPS 2.60 2.87 2.69 3.04 2.43 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 23/02/05 27/02/04 28/02/03 27/02/02 01/03/01 25/02/00 - -
Price 4.50 4.50 4.00 4.34 3.70 5.00 0.00 -
P/RPS 1.49 1.69 1.54 1.81 1.66 2.26 0.00 -100.00%
P/EPS 14.06 16.79 22.62 20.67 15.95 9.58 0.00 -100.00%
EY 7.11 5.96 4.42 4.84 6.27 10.44 0.00 -100.00%
DY 6.67 5.78 6.50 5.99 14.05 0.00 0.00 -100.00%
P/NAPS 2.65 2.83 2.65 2.75 2.39 2.94 0.00 -100.00%

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