[JTINTER] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -9.75%
YoY- -15.91%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 828,858 788,735 696,478 676,995 628,705 582,953 441,833 -0.66%
PBT 124,571 118,367 99,583 68,977 80,625 82,693 98,977 -0.24%
Tax -31,907 -34,599 -14,485 -22,777 -25,684 -22,076 2,167 -
NP 92,664 83,768 85,098 46,200 54,941 60,617 101,144 0.09%
-
NP to SH 92,664 83,768 85,098 46,200 54,941 60,617 101,144 0.09%
-
Tax Rate 25.61% 29.23% 14.55% 33.02% 31.86% 26.70% -2.19% -
Total Cost 736,194 704,967 611,380 630,795 573,764 522,336 340,689 -0.81%
-
Net Worth 475,369 440,121 429,406 266,526 416,397 422,374 444,767 -0.07%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 78,701 78,051 68,129 68,440 - 137,662 135,972 0.58%
Div Payout % 84.93% 93.18% 80.06% 148.14% - 227.10% 134.43% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 475,369 440,121 429,406 266,526 416,397 422,374 444,767 -0.07%
NOSH 258,352 258,894 270,066 266,526 263,542 272,499 261,627 0.01%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.18% 10.62% 12.22% 6.82% 8.74% 10.40% 22.89% -
ROE 19.49% 19.03% 19.82% 17.33% 13.19% 14.35% 22.74% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 320.82 304.65 257.89 254.01 238.56 213.93 168.88 -0.67%
EPS 35.87 32.36 31.51 17.33 20.85 22.24 38.66 0.07%
DPS 30.00 30.00 25.23 25.68 0.00 50.52 51.97 0.58%
NAPS 1.84 1.70 1.59 1.00 1.58 1.55 1.70 -0.08%
Adjusted Per Share Value based on latest NOSH - 266,526
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 317.00 301.65 266.37 258.92 240.45 222.95 168.98 -0.66%
EPS 35.44 32.04 32.55 17.67 21.01 23.18 38.68 0.09%
DPS 30.10 29.85 26.06 26.17 0.00 52.65 52.00 0.58%
NAPS 1.818 1.6832 1.6423 1.0193 1.5925 1.6154 1.701 -0.07%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 4.06 4.42 4.56 4.06 4.80 3.76 0.00 -
P/RPS 1.27 1.45 1.77 1.60 2.01 1.76 0.00 -100.00%
P/EPS 11.32 13.66 14.47 23.42 23.02 16.90 0.00 -100.00%
EY 8.83 7.32 6.91 4.27 4.34 5.92 0.00 -100.00%
DY 7.39 6.79 5.53 6.32 0.00 13.44 0.00 -100.00%
P/NAPS 2.21 2.60 2.87 4.06 3.04 2.43 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/06 23/02/05 27/02/04 28/02/03 27/02/02 01/03/01 - -
Price 4.12 4.50 4.50 4.00 4.34 3.70 0.00 -
P/RPS 1.28 1.48 1.74 1.57 1.82 1.73 0.00 -100.00%
P/EPS 11.49 13.91 14.28 23.08 20.82 16.63 0.00 -100.00%
EY 8.71 7.19 7.00 4.33 4.80 6.01 0.00 -100.00%
DY 7.28 6.67 5.61 6.42 0.00 13.65 0.00 -100.00%
P/NAPS 2.24 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