[JTINTER] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -17.15%
YoY- 10.62%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 816,445 776,762 754,532 831,024 904,365 810,278 825,700 -0.74%
PBT 137,808 119,110 128,296 124,571 158,172 128,748 144,660 -3.18%
Tax -39,629 -34,040 -36,564 -31,907 -46,332 -38,624 -44,180 -6.98%
NP 98,178 85,070 91,732 92,664 111,840 90,124 100,480 -1.53%
-
NP to SH 98,178 85,070 91,732 92,664 111,840 90,124 100,480 -1.53%
-
Tax Rate 28.76% 28.58% 28.50% 25.61% 29.29% 30.00% 30.54% -
Total Cost 718,266 691,692 662,800 738,360 792,525 720,154 725,220 -0.63%
-
Net Worth 524,838 521,901 502,962 481,643 499,099 489,918 470,999 7.47%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 104,445 78,285 - 78,528 52,261 - - -
Div Payout % 106.38% 92.02% - 84.75% 46.73% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 524,838 521,901 502,962 481,643 499,099 489,918 470,999 7.47%
NOSH 261,113 260,950 260,602 261,762 261,308 261,988 261,666 -0.14%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.03% 10.95% 12.16% 11.15% 12.37% 11.12% 12.17% -
ROE 18.71% 16.30% 18.24% 19.24% 22.41% 18.40% 21.33% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 312.68 297.67 289.53 317.47 346.09 309.28 315.55 -0.60%
EPS 37.60 32.60 35.20 35.40 42.80 34.40 38.40 -1.39%
DPS 40.00 30.00 0.00 30.00 20.00 0.00 0.00 -
NAPS 2.01 2.00 1.93 1.84 1.91 1.87 1.80 7.62%
Adjusted Per Share Value based on latest NOSH - 258,352
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 312.25 297.07 288.57 317.82 345.87 309.89 315.79 -0.74%
EPS 37.55 32.53 35.08 35.44 42.77 34.47 38.43 -1.53%
DPS 39.95 29.94 0.00 30.03 19.99 0.00 0.00 -
NAPS 2.0072 1.996 1.9236 1.842 1.9088 1.8737 1.8013 7.47%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 4.04 4.10 4.10 4.06 4.14 4.24 4.34 -
P/RPS 1.29 1.38 1.42 1.28 1.20 1.37 1.38 -4.39%
P/EPS 10.74 12.58 11.65 11.47 9.67 12.33 11.30 -3.32%
EY 9.31 7.95 8.59 8.72 10.34 8.11 8.85 3.43%
DY 9.90 7.32 0.00 7.39 4.83 0.00 0.00 -
P/NAPS 2.01 2.05 2.12 2.21 2.17 2.27 2.41 -11.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 09/11/06 09/08/06 10/05/06 22/02/06 09/11/05 09/08/05 20/05/05 -
Price 4.06 4.04 4.12 4.12 4.10 4.30 4.34 -
P/RPS 1.30 1.36 1.42 1.30 1.18 1.39 1.38 -3.89%
P/EPS 10.80 12.39 11.70 11.64 9.58 12.50 11.30 -2.96%
EY 9.26 8.07 8.54 8.59 10.44 8.00 8.85 3.06%
DY 9.85 7.43 0.00 7.28 4.88 0.00 0.00 -
P/NAPS 2.02 2.02 2.13 2.24 2.15 2.30 2.41 -11.09%

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