[JTINTER] QoQ Annualized Quarter 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- 19.95%
YoY- 15.2%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 831,024 904,365 810,278 825,700 788,735 809,224 729,518 9.04%
PBT 124,571 158,172 128,748 144,660 118,368 148,825 141,724 -8.21%
Tax -31,907 -46,332 -38,624 -44,180 -34,599 -43,692 -42,068 -16.79%
NP 92,664 111,840 90,124 100,480 83,769 105,133 99,656 -4.72%
-
NP to SH 92,664 111,840 90,124 100,480 83,769 105,133 99,656 -4.72%
-
Tax Rate 25.61% 29.29% 30.00% 30.54% 29.23% 29.36% 29.68% -
Total Cost 738,360 792,525 720,154 725,220 704,966 704,090 629,862 11.14%
-
Net Worth 481,643 499,099 489,918 470,999 445,022 468,908 466,974 2.07%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 78,528 52,261 - - 78,533 52,392 - -
Div Payout % 84.75% 46.73% - - 93.75% 49.83% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 481,643 499,099 489,918 470,999 445,022 468,908 466,974 2.07%
NOSH 261,762 261,308 261,988 261,666 261,778 261,960 260,879 0.22%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.15% 12.37% 11.12% 12.17% 10.62% 12.99% 13.66% -
ROE 19.24% 22.41% 18.40% 21.33% 18.82% 22.42% 21.34% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 317.47 346.09 309.28 315.55 301.30 308.91 279.64 8.80%
EPS 35.40 42.80 34.40 38.40 32.00 40.13 38.20 -4.93%
DPS 30.00 20.00 0.00 0.00 30.00 20.00 0.00 -
NAPS 1.84 1.91 1.87 1.80 1.70 1.79 1.79 1.84%
Adjusted Per Share Value based on latest NOSH - 261,666
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 317.82 345.87 309.89 315.79 301.65 309.49 279.00 9.04%
EPS 35.44 42.77 34.47 38.43 32.04 40.21 38.11 -4.71%
DPS 30.03 19.99 0.00 0.00 30.04 20.04 0.00 -
NAPS 1.842 1.9088 1.8737 1.8013 1.702 1.7933 1.7859 2.07%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 4.06 4.14 4.24 4.34 4.42 4.30 4.12 -
P/RPS 1.28 1.20 1.37 1.38 1.47 1.39 1.47 -8.79%
P/EPS 11.47 9.67 12.33 11.30 13.81 10.71 10.79 4.14%
EY 8.72 10.34 8.11 8.85 7.24 9.33 9.27 -3.98%
DY 7.39 4.83 0.00 0.00 6.79 4.65 0.00 -
P/NAPS 2.21 2.17 2.27 2.41 2.60 2.40 2.30 -2.61%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 09/11/05 09/08/05 20/05/05 23/02/05 09/11/04 23/08/04 -
Price 4.12 4.10 4.30 4.34 4.50 4.30 4.38 -
P/RPS 1.30 1.18 1.39 1.38 1.49 1.39 1.57 -11.79%
P/EPS 11.64 9.58 12.50 11.30 14.06 10.71 11.47 0.98%
EY 8.59 10.44 8.00 8.85 7.11 9.33 8.72 -0.99%
DY 7.28 4.88 0.00 0.00 6.67 4.65 0.00 -
P/NAPS 2.24 2.15 2.30 2.41 2.65 2.40 2.45 -5.78%

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