[JTINTER] YoY Cumulative 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- 65.4%
YoY- 57.28%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 612,334 678,274 606,918 529,024 531,173 474,121 444,096 5.49%
PBT 103,356 118,629 111,619 92,515 65,194 69,965 81,406 4.05%
Tax -29,722 -34,749 -32,769 -26,510 -23,228 -24,249 -22,970 4.38%
NP 73,634 83,880 78,850 66,005 41,966 45,716 58,436 3.92%
-
NP to SH 73,634 83,880 78,850 66,005 41,966 45,716 58,436 3.92%
-
Tax Rate 28.76% 29.29% 29.36% 28.65% 35.63% 34.66% 28.22% -
Total Cost 538,700 594,394 528,068 463,019 489,207 428,405 385,660 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 78,334 39,196 39,294 68,100 34,099 67,920 - -
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 14.03% 16.81% 16.82% 15.95% 16.00% 11.36% 13.60% -
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 234.51 259.57 231.68 201.98 202.50 181.49 169.47 5.56%
EPS 28.20 32.10 30.10 25.20 16.00 17.50 22.30 3.98%
DPS 30.00 15.00 15.00 26.00 13.00 26.00 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 234.19 259.41 232.12 202.33 203.15 181.33 169.84 5.49%
EPS 28.16 32.08 30.16 25.24 16.05 17.48 22.35 3.92%
DPS 29.96 14.99 15.03 26.04 13.04 25.98 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 1.72 1.59 1.86 2.00 1.83 2.04 2.12 -3.42%
P/EPS 14.33 12.90 14.29 16.03 23.13 21.14 16.14 -1.96%
EY 6.98 7.75 7.00 6.24 4.32 4.73 6.19 2.02%
DY 7.43 3.62 3.49 6.44 3.51 7.03 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 1.73 1.58 1.86 2.13 1.85 2.10 2.24 -4.21%
P/EPS 14.40 12.77 14.29 17.06 23.38 21.83 17.04 -2.76%
EY 6.95 7.83 7.00 5.86 4.28 4.58 5.87 2.85%
DY 7.39 3.66 3.49 6.05 3.48 6.81 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