[JTINTER] QoQ Annualized Quarter 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- 71.25%
YoY- 31.61%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 696,478 705,365 648,312 622,780 676,995 708,230 674,986 2.10%
PBT 99,583 123,353 107,742 112,448 68,977 86,925 81,782 13.98%
Tax -29,526 -35,346 -27,928 -33,332 -22,777 -30,970 -28,498 2.38%
NP 70,057 88,006 79,814 79,116 46,200 55,954 53,284 19.95%
-
NP to SH 70,057 88,006 79,814 79,116 46,200 55,954 53,284 19.95%
-
Tax Rate 29.65% 28.65% 25.92% 29.64% 33.02% 35.63% 34.85% -
Total Cost 626,421 617,358 568,498 543,664 630,795 652,276 621,702 0.50%
-
Net Worth 415,636 413,840 437,118 263,222 394,585 262,304 438,809 -3.54%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 67,965 90,800 - - 67,941 45,466 67,910 0.05%
Div Payout % 97.01% 103.17% - - 147.06% 81.26% 127.45% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 415,636 413,840 437,118 263,222 394,585 262,304 438,809 -3.54%
NOSH 261,406 261,924 261,747 263,222 261,315 262,304 261,196 0.05%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.06% 12.48% 12.31% 12.70% 6.82% 7.90% 7.89% -
ROE 16.86% 21.27% 18.26% 30.06% 11.71% 21.33% 12.14% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 266.43 269.30 247.69 236.60 259.07 270.00 258.42 2.05%
EPS 26.80 33.60 30.60 30.40 17.70 21.33 20.40 19.89%
DPS 26.00 34.67 0.00 0.00 26.00 17.33 26.00 0.00%
NAPS 1.59 1.58 1.67 1.00 1.51 1.00 1.68 -3.59%
Adjusted Per Share Value based on latest NOSH - 263,222
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 266.37 269.77 247.95 238.18 258.92 270.86 258.15 2.10%
EPS 26.79 33.66 30.52 30.26 17.67 21.40 20.38 19.93%
DPS 25.99 34.73 0.00 0.00 25.98 17.39 25.97 0.05%
NAPS 1.5896 1.5827 1.6718 1.0067 1.5091 1.0032 1.6782 -3.54%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.56 4.04 4.04 3.84 4.06 3.70 3.82 -
P/RPS 1.71 1.50 1.63 1.62 1.57 1.37 1.48 10.08%
P/EPS 17.01 12.02 13.25 12.78 22.96 17.34 18.73 -6.20%
EY 5.88 8.32 7.55 7.83 4.35 5.77 5.34 6.61%
DY 5.70 8.58 0.00 0.00 6.40 4.68 6.81 -11.15%
P/NAPS 2.87 2.56 2.42 3.84 2.69 3.70 2.27 16.87%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 12/11/03 13/08/03 08/05/03 28/02/03 07/11/02 15/08/02 -
Price 4.50 4.30 3.88 4.08 4.00 3.74 4.06 -
P/RPS 1.69 1.60 1.57 1.72 1.54 1.39 1.57 5.01%
P/EPS 16.79 12.80 12.72 13.57 22.62 17.53 19.90 -10.68%
EY 5.96 7.81 7.86 7.37 4.42 5.70 5.02 12.08%
DY 5.78 8.06 0.00 0.00 6.50 4.63 6.40 -6.55%
P/NAPS 2.83 2.72 2.32 4.08 2.65 3.74 2.42 10.96%

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