[JTINTER] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
07-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 57.52%
YoY- -8.2%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 678,274 606,918 529,024 531,173 474,121 444,096 431,692 -0.47%
PBT 118,629 111,619 92,515 65,194 69,965 81,406 100,666 -0.17%
Tax -34,749 -32,769 -26,510 -23,228 -24,249 -22,970 0 -100.00%
NP 83,880 78,850 66,005 41,966 45,716 58,436 100,666 0.19%
-
NP to SH 83,880 78,850 66,005 41,966 45,716 58,436 100,666 0.19%
-
Tax Rate 29.29% 29.36% 28.65% 35.63% 34.66% 28.22% 0.00% -
Total Cost 594,394 528,068 463,019 489,207 428,405 385,660 331,026 -0.62%
-
Net Worth 499,099 468,908 413,840 262,304 402,300 429,753 481,230 -0.03%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 39,196 39,294 68,100 34,099 67,920 - - -100.00%
Div Payout % 46.73% 49.83% 103.17% 81.26% 148.57% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 499,099 468,908 413,840 262,304 402,300 429,753 481,230 -0.03%
NOSH 261,308 261,960 261,924 262,304 261,234 262,044 261,538 0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 12.37% 12.99% 12.48% 7.90% 9.64% 13.16% 23.32% -
ROE 16.81% 16.82% 15.95% 16.00% 11.36% 13.60% 20.92% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 259.57 231.68 201.98 202.50 181.49 169.47 165.06 -0.48%
EPS 32.10 30.10 25.20 16.00 17.50 22.30 38.49 0.19%
DPS 15.00 15.00 26.00 13.00 26.00 0.00 0.00 -100.00%
NAPS 1.91 1.79 1.58 1.00 1.54 1.64 1.84 -0.03%
Adjusted Per Share Value based on latest NOSH - 259,936
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 259.41 232.12 202.33 203.15 181.33 169.84 165.10 -0.47%
EPS 32.08 30.16 25.24 16.05 17.48 22.35 38.50 0.19%
DPS 14.99 15.03 26.04 13.04 25.98 0.00 0.00 -100.00%
NAPS 1.9088 1.7933 1.5827 1.0032 1.5386 1.6436 1.8405 -0.03%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 4.14 4.30 4.04 3.70 3.70 3.60 0.00 -
P/RPS 1.59 1.86 2.00 1.83 2.04 2.12 0.00 -100.00%
P/EPS 12.90 14.29 16.03 23.13 21.14 16.14 0.00 -100.00%
EY 7.75 7.00 6.24 4.32 4.73 6.19 0.00 -100.00%
DY 3.62 3.49 6.44 3.51 7.03 0.00 0.00 -100.00%
P/NAPS 2.17 2.40 2.56 3.70 2.40 2.20 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 09/11/05 09/11/04 12/11/03 07/11/02 07/11/01 01/11/00 04/11/99 -
Price 4.10 4.30 4.30 3.74 3.82 3.80 0.00 -
P/RPS 1.58 1.86 2.13 1.85 2.10 2.24 0.00 -100.00%
P/EPS 12.77 14.29 17.06 23.38 21.83 17.04 0.00 -100.00%
EY 7.83 7.00 5.86 4.28 4.58 5.87 0.00 -100.00%
DY 3.66 3.49 6.05 3.48 6.81 0.00 0.00 -100.00%
P/NAPS 2.15 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