[JTINTER] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
09-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 86.14%
YoY- 6.38%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 785,305 647,500 612,334 678,274 606,918 529,024 531,173 6.72%
PBT 121,878 105,380 103,356 118,629 111,619 92,515 65,194 10.98%
Tax -33,087 -27,174 -29,722 -34,749 -32,769 -26,510 -23,228 6.06%
NP 88,791 78,206 73,634 83,880 78,850 66,005 41,966 13.29%
-
NP to SH 88,791 78,206 73,634 83,880 78,850 66,005 41,966 13.29%
-
Tax Rate 27.15% 25.79% 28.76% 29.29% 29.36% 28.65% 35.63% -
Total Cost 696,514 569,294 538,700 594,394 528,068 463,019 489,207 6.05%
-
Net Worth 451,789 491,730 524,838 499,099 468,908 413,840 262,304 9.47%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 151,466 117,701 78,334 39,196 39,294 68,100 34,099 28.18%
Div Payout % 170.59% 150.50% 106.38% 46.73% 49.83% 103.17% 81.26% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 451,789 491,730 524,838 499,099 468,908 413,840 262,304 9.47%
NOSH 261,149 261,558 261,113 261,308 261,960 261,924 262,304 -0.07%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.31% 12.08% 12.03% 12.37% 12.99% 12.48% 7.90% -
ROE 19.65% 15.90% 14.03% 16.81% 16.82% 15.95% 16.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 300.71 247.55 234.51 259.57 231.68 201.98 202.50 6.80%
EPS 34.00 29.90 28.20 32.10 30.10 25.20 16.00 13.37%
DPS 58.00 45.00 30.00 15.00 15.00 26.00 13.00 28.27%
NAPS 1.73 1.88 2.01 1.91 1.79 1.58 1.00 9.55%
Adjusted Per Share Value based on latest NOSH - 262,283
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 300.34 247.64 234.19 259.41 232.12 202.33 203.15 6.72%
EPS 33.96 29.91 28.16 32.08 30.16 25.24 16.05 13.29%
DPS 57.93 45.01 29.96 14.99 15.03 26.04 13.04 28.18%
NAPS 1.7279 1.8806 2.0072 1.9088 1.7933 1.5827 1.0032 9.47%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 4.36 3.92 4.04 4.14 4.30 4.04 3.70 -
P/RPS 1.45 1.58 1.72 1.59 1.86 2.00 1.83 -3.80%
P/EPS 12.82 13.11 14.33 12.90 14.29 16.03 23.13 -9.35%
EY 7.80 7.63 6.98 7.75 7.00 6.24 4.32 10.33%
DY 13.30 11.48 7.43 3.62 3.49 6.44 3.51 24.83%
P/NAPS 2.52 2.09 2.01 2.17 2.40 2.56 3.70 -6.19%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 05/11/08 07/11/07 09/11/06 09/11/05 09/11/04 12/11/03 07/11/02 -
Price 4.32 3.90 4.06 4.10 4.30 4.30 3.74 -
P/RPS 1.44 1.58 1.73 1.58 1.86 2.13 1.85 -4.08%
P/EPS 12.71 13.04 14.40 12.77 14.29 17.06 23.38 -9.65%
EY 7.87 7.67 6.95 7.83 7.00 5.86 4.28 10.67%
DY 13.43 11.54 7.39 3.66 3.49 6.05 3.48 25.21%
P/NAPS 2.50 2.07 2.02 2.15 2.40 2.72 3.74 -6.48%

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