[JTINTER] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 3.96%
YoY- -0.05%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 907,960 826,740 811,066 813,454 722,489 663,085 641,006 5.96%
PBT 118,027 129,939 120,480 122,546 103,457 72,683 77,910 7.16%
Tax -33,994 -38,296 -30,003 -35,463 -16,333 -21,733 -27,179 3.79%
NP 84,033 91,643 90,477 87,083 87,124 50,950 50,731 8.76%
-
NP to SH 84,033 91,643 90,477 87,083 87,124 50,950 50,731 8.76%
-
Tax Rate 28.80% 29.47% 24.90% 28.94% 15.79% 29.90% 34.89% -
Total Cost 823,927 735,097 720,589 726,371 635,365 612,135 590,275 5.71%
-
Net Worth 495,143 539,758 502,962 470,999 441,354 263,222 429,776 2.38%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 190,969 117,707 78,701 78,051 68,129 68,440 - -
Div Payout % 227.26% 128.44% 86.99% 89.63% 78.20% 134.33% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 495,143 539,758 502,962 470,999 441,354 263,222 429,776 2.38%
NOSH 260,601 262,018 260,602 261,666 262,710 263,222 263,666 -0.19%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 9.26% 11.08% 11.16% 10.71% 12.06% 7.68% 7.91% -
ROE 16.97% 16.98% 17.99% 18.49% 19.74% 19.36% 11.80% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 348.41 315.53 311.23 310.87 275.01 251.91 243.11 6.17%
EPS 32.25 34.98 34.72 33.28 33.16 19.36 19.24 8.98%
DPS 73.00 45.00 30.00 30.00 25.93 26.00 0.00 -
NAPS 1.90 2.06 1.93 1.80 1.68 1.00 1.63 2.58%
Adjusted Per Share Value based on latest NOSH - 261,666
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 347.25 316.19 310.19 311.11 276.32 253.60 245.15 5.96%
EPS 32.14 35.05 34.60 33.30 33.32 19.49 19.40 8.76%
DPS 73.04 45.02 30.10 29.85 26.06 26.17 0.00 -
NAPS 1.8937 2.0643 1.9236 1.8013 1.688 1.0067 1.6437 2.38%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.72 4.24 4.10 4.34 4.48 3.84 4.12 -
P/RPS 1.07 1.34 1.32 1.40 1.63 1.52 1.69 -7.32%
P/EPS 11.54 12.12 11.81 13.04 13.51 19.84 21.41 -9.77%
EY 8.67 8.25 8.47 7.67 7.40 5.04 4.67 10.85%
DY 19.62 10.61 7.32 6.91 5.79 6.77 0.00 -
P/NAPS 1.96 2.06 2.12 2.41 2.67 3.84 2.53 -4.16%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 07/05/08 09/05/07 10/05/06 20/05/05 05/05/04 08/05/03 05/07/02 -
Price 4.20 4.32 4.12 4.34 4.26 4.08 3.88 -
P/RPS 1.21 1.37 1.32 1.40 1.55 1.62 1.60 -4.54%
P/EPS 13.02 12.35 11.87 13.04 12.85 21.08 20.17 -7.02%
EY 7.68 8.10 8.43 7.67 7.78 4.74 4.96 7.55%
DY 17.38 10.42 7.28 6.91 6.09 6.37 0.00 -
P/NAPS 2.21 2.10 2.13 2.41 2.54 4.08 2.38 -1.22%

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