[JTINTER] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
08-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 10.28%
YoY- 0.43%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 811,066 813,454 722,489 663,085 641,006 596,965 585,125 5.59%
PBT 120,480 122,546 103,457 72,683 77,910 78,769 130,022 -1.26%
Tax -30,003 -35,463 -16,333 -21,733 -27,179 -21,265 -6,526 28.93%
NP 90,477 87,083 87,124 50,950 50,731 57,504 123,496 -5.05%
-
NP to SH 90,477 87,083 87,124 50,950 50,731 57,504 123,496 -5.05%
-
Tax Rate 24.90% 28.94% 15.79% 29.90% 34.89% 27.00% 5.02% -
Total Cost 720,589 726,371 635,365 612,135 590,275 539,461 461,629 7.70%
-
Net Worth 502,962 470,999 441,354 263,222 429,776 374,380 468,077 1.20%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 78,701 78,051 68,129 68,440 - 103,876 135,972 -8.70%
Div Payout % 86.99% 89.63% 78.20% 134.33% - 180.64% 110.10% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 502,962 470,999 441,354 263,222 429,776 374,380 468,077 1.20%
NOSH 260,602 261,666 262,710 263,222 263,666 259,986 262,964 -0.15%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.16% 10.71% 12.06% 7.68% 7.91% 9.63% 21.11% -
ROE 17.99% 18.49% 19.74% 19.36% 11.80% 15.36% 26.38% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 311.23 310.87 275.01 251.91 243.11 229.61 222.51 5.74%
EPS 34.72 33.28 33.16 19.36 19.24 22.12 46.96 -4.90%
DPS 30.00 30.00 25.93 26.00 0.00 39.95 52.00 -8.75%
NAPS 1.93 1.80 1.68 1.00 1.63 1.44 1.78 1.35%
Adjusted Per Share Value based on latest NOSH - 263,222
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 310.19 311.11 276.32 253.60 245.15 228.31 223.78 5.59%
EPS 34.60 33.30 33.32 19.49 19.40 21.99 47.23 -5.05%
DPS 30.10 29.85 26.06 26.17 0.00 39.73 52.00 -8.70%
NAPS 1.9236 1.8013 1.688 1.0067 1.6437 1.4318 1.7902 1.20%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.10 4.34 4.48 3.84 4.12 3.50 5.00 -
P/RPS 1.32 1.40 1.63 1.52 1.69 1.52 2.25 -8.50%
P/EPS 11.81 13.04 13.51 19.84 21.41 15.82 10.65 1.73%
EY 8.47 7.67 7.40 5.04 4.67 6.32 9.39 -1.70%
DY 7.32 6.91 5.79 6.77 0.00 11.42 10.40 -5.68%
P/NAPS 2.12 2.41 2.67 3.84 2.53 2.43 2.81 -4.58%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 10/05/06 20/05/05 05/05/04 08/05/03 05/07/02 03/05/01 - -
Price 4.12 4.34 4.26 4.08 3.88 3.82 0.00 -
P/RPS 1.32 1.40 1.55 1.62 1.60 1.66 0.00 -
P/EPS 11.87 13.04 12.85 21.08 20.17 17.27 0.00 -
EY 8.43 7.67 7.78 4.74 4.96 5.79 0.00 -
DY 7.28 6.91 6.09 6.37 0.00 10.46 0.00 -
P/NAPS 2.13 2.41 2.54 4.08 2.38 2.65 0.00 -

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