[JTINTER] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -17.15%
YoY- 10.62%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,038,511 862,061 807,425 831,024 788,735 696,478 676,995 7.38%
PBT 134,054 114,106 123,810 124,571 118,368 99,583 68,977 11.69%
Tax -35,894 -33,050 -37,008 -31,907 -34,599 -29,526 -22,777 7.86%
NP 98,160 81,056 86,802 92,664 83,769 70,057 46,200 13.37%
-
NP to SH 98,160 81,056 86,802 92,664 83,769 70,057 46,200 13.37%
-
Tax Rate 26.78% 28.96% 29.89% 25.61% 29.23% 29.65% 33.02% -
Total Cost 940,351 781,005 720,623 738,360 704,966 626,421 630,795 6.87%
-
Net Worth 463,315 494,180 509,831 481,643 445,022 415,636 394,585 2.70%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 151,820 117,661 78,435 78,528 78,533 67,965 67,941 14.32%
Div Payout % 154.67% 145.16% 90.36% 84.75% 93.75% 97.01% 147.06% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 463,315 494,180 509,831 481,643 445,022 415,636 394,585 2.70%
NOSH 261,760 261,470 261,451 261,762 261,778 261,406 261,315 0.02%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.45% 9.40% 10.75% 11.15% 10.62% 10.06% 6.82% -
ROE 21.19% 16.40% 17.03% 19.24% 18.82% 16.86% 11.71% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 396.74 329.70 308.82 317.47 301.30 266.43 259.07 7.35%
EPS 37.50 31.00 33.20 35.40 32.00 26.80 17.70 13.31%
DPS 58.00 45.00 30.00 30.00 30.00 26.00 26.00 14.29%
NAPS 1.77 1.89 1.95 1.84 1.70 1.59 1.51 2.68%
Adjusted Per Share Value based on latest NOSH - 258,352
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 397.18 329.69 308.80 317.82 301.65 266.37 258.92 7.38%
EPS 37.54 31.00 33.20 35.44 32.04 26.79 17.67 13.36%
DPS 58.06 45.00 30.00 30.03 30.04 25.99 25.98 14.32%
NAPS 1.7719 1.89 1.9498 1.842 1.702 1.5896 1.5091 2.70%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 4.44 3.68 4.08 4.06 4.42 4.56 4.06 -
P/RPS 1.12 1.12 1.32 1.28 1.47 1.71 1.57 -5.46%
P/EPS 11.84 11.87 12.29 11.47 13.81 17.01 22.96 -10.44%
EY 8.45 8.42 8.14 8.72 7.24 5.88 4.35 11.69%
DY 13.06 12.23 7.35 7.39 6.79 5.70 6.40 12.61%
P/NAPS 2.51 1.95 2.09 2.21 2.60 2.87 2.69 -1.14%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 26/02/08 28/02/07 22/02/06 23/02/05 27/02/04 28/02/03 -
Price 4.52 3.80 4.16 4.12 4.50 4.50 4.00 -
P/RPS 1.14 1.15 1.35 1.30 1.49 1.69 1.54 -4.88%
P/EPS 12.05 12.26 12.53 11.64 14.06 16.79 22.62 -9.95%
EY 8.30 8.16 7.98 8.59 7.11 5.96 4.42 11.06%
DY 12.83 11.84 7.21 7.28 6.67 5.78 6.50 11.98%
P/NAPS 2.55 2.01 2.13 2.24 2.65 2.83 2.65 -0.63%

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