[JTINTER] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Announcement Date
13-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 0.88%
YoY- 49.79%
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 776,762 810,278 729,518 648,312 674,986 633,018 583,886 4.86%
PBT 119,110 128,748 141,724 107,742 81,782 93,774 115,290 0.54%
Tax -34,040 -38,624 -42,068 -27,928 -28,498 -32,042 -32,644 0.70%
NP 85,070 90,124 99,656 79,814 53,284 61,732 82,646 0.48%
-
NP to SH 85,070 90,124 99,656 79,814 53,284 61,732 82,646 0.48%
-
Tax Rate 28.58% 30.00% 29.68% 25.92% 34.85% 34.17% 28.31% -
Total Cost 691,692 720,154 629,862 568,498 621,702 571,286 501,240 5.51%
-
Net Worth 521,901 489,918 466,974 437,118 438,809 389,748 460,306 2.11%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 78,285 - - - 67,910 - - -
Div Payout % 92.02% - - - 127.45% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 521,901 489,918 466,974 437,118 438,809 389,748 460,306 2.11%
NOSH 260,950 261,988 260,879 261,747 261,196 261,576 261,537 -0.03%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 10.95% 11.12% 13.66% 12.31% 7.89% 9.75% 14.15% -
ROE 16.30% 18.40% 21.34% 18.26% 12.14% 15.84% 17.95% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 297.67 309.28 279.64 247.69 258.42 242.00 223.25 4.90%
EPS 32.60 34.40 38.20 30.60 20.40 23.60 31.60 0.52%
DPS 30.00 0.00 0.00 0.00 26.00 0.00 0.00 -
NAPS 2.00 1.87 1.79 1.67 1.68 1.49 1.76 2.15%
Adjusted Per Share Value based on latest NOSH - 261,402
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 297.07 309.89 279.00 247.95 258.15 242.10 223.31 4.86%
EPS 32.53 34.47 38.11 30.52 20.38 23.61 31.61 0.47%
DPS 29.94 0.00 0.00 0.00 25.97 0.00 0.00 -
NAPS 1.996 1.8737 1.7859 1.6718 1.6782 1.4906 1.7604 2.11%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.10 4.24 4.12 4.04 3.82 3.86 4.34 -
P/RPS 1.38 1.37 1.47 1.63 1.48 1.60 1.94 -5.51%
P/EPS 12.58 12.33 10.79 13.25 18.73 16.36 13.73 -1.44%
EY 7.95 8.11 9.27 7.55 5.34 6.11 7.28 1.47%
DY 7.32 0.00 0.00 0.00 6.81 0.00 0.00 -
P/NAPS 2.05 2.27 2.30 2.42 2.27 2.59 2.47 -3.05%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 09/08/06 09/08/05 23/08/04 13/08/03 15/08/02 01/08/01 02/08/00 -
Price 4.04 4.30 4.38 3.88 4.06 4.02 4.24 -
P/RPS 1.36 1.39 1.57 1.57 1.57 1.66 1.90 -5.41%
P/EPS 12.39 12.50 11.47 12.72 19.90 17.03 13.42 -1.32%
EY 8.07 8.00 8.72 7.86 5.02 5.87 7.45 1.34%
DY 7.43 0.00 0.00 0.00 6.40 0.00 0.00 -
P/NAPS 2.02 2.30 2.45 2.32 2.42 2.70 2.41 -2.89%

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