[JTINTER] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
12-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 10.26%
YoY- 57.28%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 816,445 904,365 809,224 705,365 708,230 632,161 592,128 5.49%
PBT 137,808 158,172 148,825 123,353 86,925 93,286 108,541 4.05%
Tax -39,629 -46,332 -43,692 -35,346 -30,970 -32,332 -30,626 4.38%
NP 98,178 111,840 105,133 88,006 55,954 60,954 77,914 3.92%
-
NP to SH 98,178 111,840 105,133 88,006 55,954 60,954 77,914 3.92%
-
Tax Rate 28.76% 29.29% 29.36% 28.65% 35.63% 34.66% 28.22% -
Total Cost 718,266 792,525 704,090 617,358 652,276 571,206 514,213 5.72%
-
Net Worth 524,838 499,099 468,908 413,840 262,304 402,300 429,753 3.38%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 104,445 52,261 52,392 90,800 45,466 90,561 - -
Div Payout % 106.38% 46.73% 49.83% 103.17% 81.26% 148.57% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 524,838 499,099 468,908 413,840 262,304 402,300 429,753 3.38%
NOSH 261,113 261,308 261,960 261,924 262,304 261,234 262,044 -0.05%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.03% 12.37% 12.99% 12.48% 7.90% 9.64% 13.16% -
ROE 18.71% 22.41% 22.42% 21.27% 21.33% 15.15% 18.13% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 312.68 346.09 308.91 269.30 270.00 241.99 225.96 5.56%
EPS 37.60 42.80 40.13 33.60 21.33 23.33 29.73 3.98%
DPS 40.00 20.00 20.00 34.67 17.33 34.67 0.00 -
NAPS 2.01 1.91 1.79 1.58 1.00 1.54 1.64 3.44%
Adjusted Per Share Value based on latest NOSH - 262,038
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 312.25 345.87 309.49 269.77 270.86 241.77 226.46 5.49%
EPS 37.55 42.77 40.21 33.66 21.40 23.31 29.80 3.92%
DPS 39.95 19.99 20.04 34.73 17.39 34.64 0.00 -
NAPS 2.0072 1.9088 1.7933 1.5827 1.0032 1.5386 1.6436 3.38%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 4.04 4.14 4.30 4.04 3.70 3.70 3.60 -
P/RPS 1.29 1.20 1.39 1.50 1.37 1.53 1.59 -3.42%
P/EPS 10.74 9.67 10.71 12.02 17.34 15.86 12.11 -1.98%
EY 9.31 10.34 9.33 8.32 5.77 6.31 8.26 2.01%
DY 9.90 4.83 4.65 8.58 4.68 9.37 0.00 -
P/NAPS 2.01 2.17 2.40 2.56 3.70 2.40 2.20 -1.49%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 09/11/06 09/11/05 09/11/04 12/11/03 07/11/02 07/11/01 01/11/00 -
Price 4.06 4.10 4.30 4.30 3.74 3.82 3.80 -
P/RPS 1.30 1.18 1.39 1.60 1.39 1.58 1.68 -4.18%
P/EPS 10.80 9.58 10.71 12.80 17.53 16.37 12.78 -2.76%
EY 9.26 10.44 9.33 7.81 5.70 6.11 7.82 2.85%
DY 9.85 4.88 4.65 8.06 4.63 9.08 0.00 -
P/NAPS 2.02 2.15 2.40 2.72 3.74 2.48 2.32 -2.28%

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