[JTINTER] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
13-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1.76%
YoY- 73.32%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 199,748 198,714 183,053 168,461 167,888 159,205 148,651 5.04%
PBT 27,481 28,209 38,876 25,759 16,485 19,766 26,601 0.54%
Tax -7,879 -8,267 -10,853 -5,631 -4,872 -8,139 -7,629 0.53%
NP 19,602 19,942 28,023 20,128 11,613 11,627 18,972 0.54%
-
NP to SH 19,602 19,942 28,023 20,128 11,613 11,627 18,972 0.54%
-
Tax Rate 28.67% 29.31% 27.92% 21.86% 29.55% 41.18% 28.68% -
Total Cost 180,146 178,772 155,030 148,333 156,275 147,578 129,679 5.62%
-
Net Worth 522,720 490,678 468,795 436,542 443,405 393,732 457,407 2.24%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 39,204 - - - 34,311 - 33,785 2.50%
Div Payout % 200.00% - - - 295.45% - 178.08% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 522,720 490,678 468,795 436,542 443,405 393,732 457,407 2.24%
NOSH 261,360 262,394 261,897 261,402 263,931 264,249 259,890 0.09%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.81% 10.04% 15.31% 11.95% 6.92% 7.30% 12.76% -
ROE 3.75% 4.06% 5.98% 4.61% 2.62% 2.95% 4.15% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 76.43 75.73 69.89 64.45 63.61 60.25 57.20 4.94%
EPS 7.50 7.60 10.70 7.70 4.40 4.40 7.30 0.45%
DPS 15.00 0.00 0.00 0.00 13.00 0.00 13.00 2.41%
NAPS 2.00 1.87 1.79 1.67 1.68 1.49 1.76 2.15%
Adjusted Per Share Value based on latest NOSH - 261,402
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 76.39 76.00 70.01 64.43 64.21 60.89 56.85 5.04%
EPS 7.50 7.63 10.72 7.70 4.44 4.45 7.26 0.54%
DPS 14.99 0.00 0.00 0.00 13.12 0.00 12.92 2.50%
NAPS 1.9991 1.8766 1.7929 1.6696 1.6958 1.5058 1.7494 2.24%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.10 4.24 4.12 4.04 3.82 3.86 4.34 -
P/RPS 5.36 5.60 5.89 6.27 6.01 6.41 7.59 -5.63%
P/EPS 54.67 55.79 38.50 52.47 86.82 87.73 59.45 -1.38%
EY 1.83 1.79 2.60 1.91 1.15 1.14 1.68 1.43%
DY 3.66 0.00 0.00 0.00 3.40 0.00 3.00 3.36%
P/NAPS 2.05 2.27 2.30 2.42 2.27 2.59 2.47 -3.05%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 09/08/06 09/08/05 23/08/04 13/08/03 15/08/02 01/08/01 02/08/00 -
Price 4.04 4.30 4.38 3.88 4.06 4.02 4.24 -
P/RPS 5.29 5.68 6.27 6.02 6.38 6.67 7.41 -5.45%
P/EPS 53.87 56.58 40.93 50.39 92.27 91.36 58.08 -1.24%
EY 1.86 1.77 2.44 1.98 1.08 1.09 1.72 1.31%
DY 3.71 0.00 0.00 0.00 3.20 0.00 3.07 3.20%
P/NAPS 2.02 2.30 2.45 2.32 2.42 2.70 2.41 -2.89%

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