[JTINTER] YoY Annualized Quarter Result on 30-Sep-2001 [#3]

Announcement Date
07-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -1.26%
YoY- -21.77%
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 809,224 705,365 708,230 632,161 592,128 575,589 -0.35%
PBT 148,825 123,353 86,925 93,286 108,541 134,221 -0.10%
Tax -43,692 -35,346 -30,970 -32,332 -30,626 0 -100.00%
NP 105,133 88,006 55,954 60,954 77,914 134,221 0.25%
-
NP to SH 105,133 88,006 55,954 60,954 77,914 134,221 0.25%
-
Tax Rate 29.36% 28.65% 35.63% 34.66% 28.22% 0.00% -
Total Cost 704,090 617,358 652,276 571,206 514,213 441,368 -0.49%
-
Net Worth 468,908 413,840 262,304 402,300 429,753 481,230 0.02%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 52,392 90,800 45,466 90,561 - - -100.00%
Div Payout % 49.83% 103.17% 81.26% 148.57% - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 468,908 413,840 262,304 402,300 429,753 481,230 0.02%
NOSH 261,960 261,924 262,304 261,234 262,044 261,538 -0.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 12.99% 12.48% 7.90% 9.64% 13.16% 23.32% -
ROE 22.42% 21.27% 21.33% 15.15% 18.13% 27.89% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 308.91 269.30 270.00 241.99 225.96 220.08 -0.35%
EPS 40.13 33.60 21.33 23.33 29.73 51.32 0.25%
DPS 20.00 34.67 17.33 34.67 0.00 0.00 -100.00%
NAPS 1.79 1.58 1.00 1.54 1.64 1.84 0.02%
Adjusted Per Share Value based on latest NOSH - 260,526
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 309.49 269.77 270.86 241.77 226.46 220.13 -0.35%
EPS 40.21 33.66 21.40 23.31 29.80 51.33 0.25%
DPS 20.04 34.73 17.39 34.64 0.00 0.00 -100.00%
NAPS 1.7933 1.5827 1.0032 1.5386 1.6436 1.8405 0.02%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 4.30 4.04 3.70 3.70 3.60 0.00 -
P/RPS 1.39 1.50 1.37 1.53 1.59 0.00 -100.00%
P/EPS 10.71 12.02 17.34 15.86 12.11 0.00 -100.00%
EY 9.33 8.32 5.77 6.31 8.26 0.00 -100.00%
DY 4.65 8.58 4.68 9.37 0.00 0.00 -100.00%
P/NAPS 2.40 2.56 3.70 2.40 2.20 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 09/11/04 12/11/03 07/11/02 07/11/01 01/11/00 04/11/99 -
Price 4.30 4.30 3.74 3.82 3.80 0.00 -
P/RPS 1.39 1.60 1.39 1.58 1.68 0.00 -100.00%
P/EPS 10.71 12.80 17.53 16.37 12.78 0.00 -100.00%
EY 9.33 7.81 5.70 6.11 7.82 0.00 -100.00%
DY 4.65 8.06 4.63 9.08 0.00 0.00 -100.00%
P/NAPS 2.40 2.72 3.74 2.48 2.32 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