[JTINTER] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 3.56%
YoY- -29.46%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 234,596 223,953 273,135 242,159 204,868 193,680 157,612 6.85%
PBT 37,695 43,801 54,255 40,756 38,645 24,303 23,078 8.51%
Tax -8,569 -12,702 -15,437 -11,735 2,495 -8,979 -8,228 0.67%
NP 29,126 31,099 38,818 29,021 41,140 15,324 14,850 11.87%
-
NP to SH 29,126 31,099 38,818 29,021 41,140 15,324 14,850 11.87%
-
Tax Rate 22.73% 29.00% 28.45% 28.79% -6.46% 36.95% 35.65% -
Total Cost 205,470 192,854 234,317 213,138 163,728 178,356 142,762 6.25%
-
Net Worth 493,305 525,285 500,962 467,996 414,020 259,936 401,210 3.50%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 39,200 39,342 39,217 68,129 33,791 - -
Div Payout % - 126.05% 101.35% 135.14% 165.61% 220.52% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 493,305 525,285 500,962 467,996 414,020 259,936 401,210 3.50%
NOSH 262,396 261,336 262,283 261,450 262,038 259,936 260,526 0.11%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 12.42% 13.89% 14.21% 11.98% 20.08% 7.91% 9.42% -
ROE 5.90% 5.92% 7.75% 6.20% 9.94% 5.90% 3.70% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 89.41 85.70 104.14 92.62 78.18 74.51 60.50 6.72%
EPS 11.10 11.90 14.80 11.10 15.70 5.90 5.70 11.74%
DPS 0.00 15.00 15.00 15.00 26.00 13.00 0.00 -
NAPS 1.88 2.01 1.91 1.79 1.58 1.00 1.54 3.37%
Adjusted Per Share Value based on latest NOSH - 261,450
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 89.72 85.65 104.46 92.61 78.35 74.07 60.28 6.84%
EPS 11.14 11.89 14.85 11.10 15.73 5.86 5.68 11.87%
DPS 0.00 14.99 15.05 15.00 26.06 12.92 0.00 -
NAPS 1.8866 2.009 1.9159 1.7899 1.5834 0.9941 1.5344 3.50%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 3.92 4.04 4.14 4.30 4.04 3.70 3.70 -
P/RPS 4.38 4.71 3.98 4.64 5.17 4.97 6.12 -5.42%
P/EPS 35.32 33.95 27.97 38.74 25.73 62.76 64.91 -9.64%
EY 2.83 2.95 3.57 2.58 3.89 1.59 1.54 10.66%
DY 0.00 3.71 3.62 3.49 6.44 3.51 0.00 -
P/NAPS 2.09 2.01 2.17 2.40 2.56 3.70 2.40 -2.27%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 07/11/07 09/11/06 09/11/05 09/11/04 12/11/03 07/11/02 07/11/01 -
Price 3.90 4.06 4.10 4.30 4.30 3.74 3.82 -
P/RPS 4.36 4.74 3.94 4.64 5.50 5.02 6.31 -5.97%
P/EPS 35.14 34.12 27.70 38.74 27.39 63.44 67.02 -10.19%
EY 2.85 2.93 3.61 2.58 3.65 1.58 1.49 11.40%
DY 0.00 3.69 3.66 3.49 6.05 3.48 0.00 -
P/NAPS 2.07 2.02 2.15 2.40 2.72 3.74 2.48 -2.96%

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