[JTINTER] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 5.5%
YoY- 19.46%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 810,278 825,700 788,735 809,224 729,518 726,824 696,478 10.62%
PBT 128,748 144,660 118,368 148,825 141,724 127,944 99,583 18.69%
Tax -38,624 -44,180 -34,599 -43,692 -42,068 -40,724 -29,526 19.62%
NP 90,124 100,480 83,769 105,133 99,656 87,220 70,057 18.30%
-
NP to SH 90,124 100,480 83,769 105,133 99,656 87,220 70,057 18.30%
-
Tax Rate 30.00% 30.54% 29.23% 29.36% 29.68% 31.83% 29.65% -
Total Cost 720,154 725,220 704,966 704,090 629,862 639,604 626,421 9.75%
-
Net Worth 489,918 470,999 445,022 468,908 466,974 441,354 415,636 11.59%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 78,533 52,392 - - 67,965 -
Div Payout % - - 93.75% 49.83% - - 97.01% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 489,918 470,999 445,022 468,908 466,974 441,354 415,636 11.59%
NOSH 261,988 261,666 261,778 261,960 260,879 262,710 261,406 0.14%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 11.12% 12.17% 10.62% 12.99% 13.66% 12.00% 10.06% -
ROE 18.40% 21.33% 18.82% 22.42% 21.34% 19.76% 16.86% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 309.28 315.55 301.30 308.91 279.64 276.66 266.43 10.46%
EPS 34.40 38.40 32.00 40.13 38.20 33.20 26.80 18.12%
DPS 0.00 0.00 30.00 20.00 0.00 0.00 26.00 -
NAPS 1.87 1.80 1.70 1.79 1.79 1.68 1.59 11.43%
Adjusted Per Share Value based on latest NOSH - 261,450
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 309.89 315.79 301.65 309.49 279.00 277.97 266.37 10.62%
EPS 34.47 38.43 32.04 40.21 38.11 33.36 26.79 18.31%
DPS 0.00 0.00 30.04 20.04 0.00 0.00 25.99 -
NAPS 1.8737 1.8013 1.702 1.7933 1.7859 1.688 1.5896 11.59%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 4.24 4.34 4.42 4.30 4.12 4.48 4.56 -
P/RPS 1.37 1.38 1.47 1.39 1.47 1.62 1.71 -13.75%
P/EPS 12.33 11.30 13.81 10.71 10.79 13.49 17.01 -19.32%
EY 8.11 8.85 7.24 9.33 9.27 7.41 5.88 23.93%
DY 0.00 0.00 6.79 4.65 0.00 0.00 5.70 -
P/NAPS 2.27 2.41 2.60 2.40 2.30 2.67 2.87 -14.48%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 09/08/05 20/05/05 23/02/05 09/11/04 23/08/04 05/05/04 27/02/04 -
Price 4.30 4.34 4.50 4.30 4.38 4.26 4.50 -
P/RPS 1.39 1.38 1.49 1.39 1.57 1.54 1.69 -12.22%
P/EPS 12.50 11.30 14.06 10.71 11.47 12.83 16.79 -17.87%
EY 8.00 8.85 7.11 9.33 8.72 7.79 5.96 21.70%
DY 0.00 0.00 6.67 4.65 0.00 0.00 5.78 -
P/NAPS 2.30 2.41 2.65 2.40 2.45 2.54 2.83 -12.92%

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