[JTINTER] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -90.15%
YoY- -4.32%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 195,091 150,584 181,817 167,454 145,822 154,584 138,857 5.82%
PBT 20,454 5,942 6,749 7,067 3,783 10,660 1,287 58.52%
Tax -7,286 2,842 -1,830 -3,016 451 -1,436 893 -
NP 13,168 8,784 4,919 4,051 4,234 9,224 2,180 34.93%
-
NP to SH 13,168 8,784 4,919 4,051 4,234 9,224 2,180 34.93%
-
Tax Rate 35.62% -47.83% 27.12% 42.68% -11.92% 13.47% -69.39% -
Total Cost 181,923 141,800 176,898 163,403 141,588 145,360 136,677 4.87%
-
Net Worth 513,552 475,369 440,121 429,406 266,526 416,397 422,374 3.30%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 38,834 - 34,648 - 35,424 -
Div Payout % - - 789.47% - 818.34% - 1,625.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 513,552 475,369 440,121 429,406 266,526 416,397 422,374 3.30%
NOSH 263,360 258,352 258,894 270,066 266,526 263,542 272,499 -0.56%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.75% 5.83% 2.71% 2.42% 2.90% 5.97% 1.57% -
ROE 2.56% 1.85% 1.12% 0.94% 1.59% 2.22% 0.52% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 74.08 58.29 70.23 62.00 54.71 58.66 50.96 6.43%
EPS 5.00 3.40 1.90 1.50 1.60 3.50 0.80 35.70%
DPS 0.00 0.00 15.00 0.00 13.00 0.00 13.00 -
NAPS 1.95 1.84 1.70 1.59 1.00 1.58 1.55 3.89%
Adjusted Per Share Value based on latest NOSH - 270,066
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 74.61 57.59 69.54 64.04 55.77 59.12 53.11 5.82%
EPS 5.04 3.36 1.88 1.55 1.62 3.53 0.83 35.05%
DPS 0.00 0.00 14.85 0.00 13.25 0.00 13.55 -
NAPS 1.9641 1.818 1.6832 1.6423 1.0193 1.5925 1.6154 3.30%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 4.08 4.06 4.42 4.56 4.06 4.80 3.76 -
P/RPS 5.51 6.97 6.29 7.35 7.42 8.18 7.38 -4.75%
P/EPS 81.60 119.41 232.63 304.00 255.57 137.14 470.00 -25.29%
EY 1.23 0.84 0.43 0.33 0.39 0.73 0.21 34.24%
DY 0.00 0.00 3.39 0.00 3.20 0.00 3.46 -
P/NAPS 2.09 2.21 2.60 2.87 4.06 3.04 2.43 -2.47%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 22/02/06 23/02/05 27/02/04 28/02/03 27/02/02 01/03/01 -
Price 4.16 4.12 4.50 4.50 4.00 4.34 3.70 -
P/RPS 5.62 7.07 6.41 7.26 7.31 7.40 7.26 -4.17%
P/EPS 83.20 121.18 236.84 300.00 251.80 124.00 462.50 -24.85%
EY 1.20 0.83 0.42 0.33 0.40 0.81 0.22 32.65%
DY 0.00 0.00 3.33 0.00 3.25 0.00 3.51 -
P/NAPS 2.13 2.24 2.65 2.83 4.00 2.75 2.39 -1.90%

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