[JTINTER] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 128.52%
YoY- 24.86%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 412,904 388,381 405,139 364,759 324,156 337,493 316,509 4.52%
PBT 67,685 59,555 64,374 70,862 53,871 40,891 46,887 6.30%
Tax -18,605 -17,020 -19,312 -21,034 -13,964 -14,249 -16,021 2.52%
NP 49,080 42,535 45,062 49,828 39,907 26,642 30,866 8.03%
-
NP to SH 49,080 42,535 45,062 49,828 39,907 26,642 30,866 8.03%
-
Tax Rate 27.49% 28.58% 30.00% 29.68% 25.92% 34.85% 34.17% -
Total Cost 363,824 345,846 360,077 314,931 284,249 310,851 285,643 4.11%
-
Net Worth 529,959 521,901 489,918 466,974 437,118 438,809 389,748 5.25%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 117,478 39,142 - - - 33,955 - -
Div Payout % 239.36% 92.02% - - - 127.45% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 529,959 521,901 489,918 466,974 437,118 438,809 389,748 5.25%
NOSH 261,063 260,950 261,988 260,879 261,747 261,196 261,576 -0.03%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 11.89% 10.95% 11.12% 13.66% 12.31% 7.89% 9.75% -
ROE 9.26% 8.15% 9.20% 10.67% 9.13% 6.07% 7.92% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 158.16 148.83 154.64 139.82 123.84 129.21 121.00 4.56%
EPS 18.80 16.30 17.20 19.10 15.30 10.20 11.80 8.06%
DPS 45.00 15.00 0.00 0.00 0.00 13.00 0.00 -
NAPS 2.03 2.00 1.87 1.79 1.67 1.68 1.49 5.28%
Adjusted Per Share Value based on latest NOSH - 261,897
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 157.92 148.54 154.95 139.50 123.97 129.07 121.05 4.52%
EPS 18.77 16.27 17.23 19.06 15.26 10.19 11.80 8.03%
DPS 44.93 14.97 0.00 0.00 0.00 12.99 0.00 -
NAPS 2.0268 1.996 1.8737 1.7859 1.6718 1.6782 1.4906 5.25%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 4.26 4.10 4.24 4.12 4.04 3.82 3.86 -
P/RPS 2.69 2.75 2.74 2.95 3.26 2.96 3.19 -2.80%
P/EPS 22.66 25.15 24.65 21.57 26.50 37.45 32.71 -5.93%
EY 4.41 3.98 4.06 4.64 3.77 2.67 3.06 6.27%
DY 10.56 3.66 0.00 0.00 0.00 3.40 0.00 -
P/NAPS 2.10 2.05 2.27 2.30 2.42 2.27 2.59 -3.43%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 08/08/07 09/08/06 09/08/05 23/08/04 13/08/03 15/08/02 01/08/01 -
Price 3.94 4.04 4.30 4.38 3.88 4.06 4.02 -
P/RPS 2.49 2.71 2.78 3.13 3.13 3.14 3.32 -4.67%
P/EPS 20.96 24.79 25.00 22.93 25.45 39.80 34.07 -7.77%
EY 4.77 4.03 4.00 4.36 3.93 2.51 2.94 8.39%
DY 11.42 3.71 0.00 0.00 0.00 3.20 0.00 -
P/NAPS 1.94 2.02 2.30 2.45 2.32 2.42 2.70 -5.35%

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