[JTINTER] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
09-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -10.31%
YoY- -9.56%
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,028,046 825,808 776,762 810,278 729,518 648,312 674,986 7.25%
PBT 163,486 135,370 119,110 128,748 141,724 107,742 81,782 12.22%
Tax -44,142 -37,210 -34,040 -38,624 -42,068 -27,928 -28,498 7.55%
NP 119,344 98,160 85,070 90,124 99,656 79,814 53,284 14.37%
-
NP to SH 119,344 98,160 85,070 90,124 99,656 79,814 53,284 14.37%
-
Tax Rate 27.00% 27.49% 28.58% 30.00% 29.68% 25.92% 34.85% -
Total Cost 908,702 727,648 691,692 720,154 629,862 568,498 621,702 6.52%
-
Net Worth 423,985 529,959 521,901 489,918 466,974 437,118 438,809 -0.57%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 303,594 234,957 78,285 - - - 67,910 28.31%
Div Payout % 254.39% 239.36% 92.02% - - - 127.45% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 423,985 529,959 521,901 489,918 466,974 437,118 438,809 -0.57%
NOSH 261,719 261,063 260,950 261,988 260,879 261,747 261,196 0.03%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.61% 11.89% 10.95% 11.12% 13.66% 12.31% 7.89% -
ROE 28.15% 18.52% 16.30% 18.40% 21.34% 18.26% 12.14% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 392.80 316.32 297.67 309.28 279.64 247.69 258.42 7.22%
EPS 45.60 37.60 32.60 34.40 38.20 30.60 20.40 14.33%
DPS 116.00 90.00 30.00 0.00 0.00 0.00 26.00 28.27%
NAPS 1.62 2.03 2.00 1.87 1.79 1.67 1.68 -0.60%
Adjusted Per Share Value based on latest NOSH - 262,394
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 393.18 315.83 297.07 309.89 279.00 247.95 258.15 7.25%
EPS 45.64 37.54 32.53 34.47 38.11 30.52 20.38 14.36%
DPS 116.11 89.86 29.94 0.00 0.00 0.00 25.97 28.32%
NAPS 1.6215 2.0268 1.996 1.8737 1.7859 1.6718 1.6782 -0.57%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 4.00 4.26 4.10 4.24 4.12 4.04 3.82 -
P/RPS 1.02 1.35 1.38 1.37 1.47 1.63 1.48 -6.01%
P/EPS 8.77 11.33 12.58 12.33 10.79 13.25 18.73 -11.86%
EY 11.40 8.83 7.95 8.11 9.27 7.55 5.34 13.46%
DY 29.00 21.13 7.32 0.00 0.00 0.00 6.81 27.28%
P/NAPS 2.47 2.10 2.05 2.27 2.30 2.42 2.27 1.41%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 06/08/08 08/08/07 09/08/06 09/08/05 23/08/04 13/08/03 15/08/02 -
Price 4.46 3.94 4.04 4.30 4.38 3.88 4.06 -
P/RPS 1.14 1.25 1.36 1.39 1.57 1.57 1.57 -5.18%
P/EPS 9.78 10.48 12.39 12.50 11.47 12.72 19.90 -11.15%
EY 10.22 9.54 8.07 8.00 8.72 7.86 5.02 12.56%
DY 26.01 22.84 7.43 0.00 0.00 0.00 6.40 26.29%
P/NAPS 2.75 1.94 2.02 2.30 2.45 2.32 2.42 2.15%

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