[JTINTER] YoY TTM Result on 31-Dec-2001 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 14.71%
YoY- -9.36%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 788,735 696,478 676,995 628,705 582,953 441,833 -0.60%
PBT 118,367 99,583 68,977 80,625 82,693 98,977 -0.18%
Tax -34,599 -14,485 -22,777 -25,684 -22,076 2,167 -
NP 83,768 85,098 46,200 54,941 60,617 101,144 0.19%
-
NP to SH 83,768 85,098 46,200 54,941 60,617 101,144 0.19%
-
Tax Rate 29.23% 14.55% 33.02% 31.86% 26.70% -2.19% -
Total Cost 704,967 611,380 630,795 573,764 522,336 340,689 -0.76%
-
Net Worth 440,121 429,406 266,526 416,397 422,374 444,767 0.01%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 78,051 68,129 68,440 - 137,662 135,972 0.58%
Div Payout % 93.18% 80.06% 148.14% - 227.10% 134.43% -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 440,121 429,406 266,526 416,397 422,374 444,767 0.01%
NOSH 258,894 270,066 266,526 263,542 272,499 261,627 0.01%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.62% 12.22% 6.82% 8.74% 10.40% 22.89% -
ROE 19.03% 19.82% 17.33% 13.19% 14.35% 22.74% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 304.65 257.89 254.01 238.56 213.93 168.88 -0.61%
EPS 32.36 31.51 17.33 20.85 22.24 38.66 0.18%
DPS 30.00 25.23 25.68 0.00 50.52 51.97 0.57%
NAPS 1.70 1.59 1.00 1.58 1.55 1.70 0.00%
Adjusted Per Share Value based on latest NOSH - 263,542
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 301.65 266.37 258.92 240.45 222.95 168.98 -0.60%
EPS 32.04 32.55 17.67 21.01 23.18 38.68 0.19%
DPS 29.85 26.06 26.17 0.00 52.65 52.00 0.58%
NAPS 1.6832 1.6423 1.0193 1.5925 1.6154 1.701 0.01%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 4.42 4.56 4.06 4.80 3.76 0.00 -
P/RPS 1.45 1.77 1.60 2.01 1.76 0.00 -100.00%
P/EPS 13.66 14.47 23.42 23.02 16.90 0.00 -100.00%
EY 7.32 6.91 4.27 4.34 5.92 0.00 -100.00%
DY 6.79 5.53 6.32 0.00 13.44 0.00 -100.00%
P/NAPS 2.60 2.87 4.06 3.04 2.43 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/05 27/02/04 28/02/03 27/02/02 01/03/01 - -
Price 4.50 4.50 4.00 4.34 3.70 0.00 -
P/RPS 1.48 1.74 1.57 1.82 1.73 0.00 -100.00%
P/EPS 13.91 14.28 23.08 20.82 16.63 0.00 -100.00%
EY 7.19 7.00 4.33 4.80 6.01 0.00 -100.00%
DY 6.67 5.61 6.42 0.00 13.65 0.00 -100.00%
P/NAPS 2.65 2.83 4.00 2.75 2.39 0.00 -100.00%

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