[JTINTER] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
09-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 86.14%
YoY- 6.38%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 388,381 188,633 831,024 678,274 405,139 206,425 788,735 -37.72%
PBT 59,555 32,074 124,571 118,629 64,374 36,165 118,368 -36.82%
Tax -17,020 -9,141 -31,907 -34,749 -19,312 -11,045 -34,599 -37.76%
NP 42,535 22,933 92,664 83,880 45,062 25,120 83,769 -36.43%
-
NP to SH 42,535 22,933 92,664 83,880 45,062 25,120 83,769 -36.43%
-
Tax Rate 28.58% 28.50% 25.61% 29.29% 30.00% 30.54% 29.23% -
Total Cost 345,846 165,700 738,360 594,394 360,077 181,305 704,966 -37.87%
-
Net Worth 521,901 502,962 481,643 499,099 489,918 470,999 445,022 11.24%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 39,142 - 78,528 39,196 - - 78,533 -37.21%
Div Payout % 92.02% - 84.75% 46.73% - - 93.75% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 521,901 502,962 481,643 499,099 489,918 470,999 445,022 11.24%
NOSH 260,950 260,602 261,762 261,308 261,988 261,666 261,778 -0.21%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.95% 12.16% 11.15% 12.37% 11.12% 12.17% 10.62% -
ROE 8.15% 4.56% 19.24% 16.81% 9.20% 5.33% 18.82% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 148.83 72.38 317.47 259.57 154.64 78.89 301.30 -37.59%
EPS 16.30 8.80 35.40 32.10 17.20 9.60 32.00 -36.29%
DPS 15.00 0.00 30.00 15.00 0.00 0.00 30.00 -37.08%
NAPS 2.00 1.93 1.84 1.91 1.87 1.80 1.70 11.47%
Adjusted Per Share Value based on latest NOSH - 262,283
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 148.54 72.14 317.82 259.41 154.95 78.95 301.65 -37.72%
EPS 16.27 8.77 35.44 32.08 17.23 9.61 32.04 -36.42%
DPS 14.97 0.00 30.03 14.99 0.00 0.00 30.04 -37.22%
NAPS 1.996 1.9236 1.842 1.9088 1.8737 1.8013 1.702 11.23%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.10 4.10 4.06 4.14 4.24 4.34 4.42 -
P/RPS 2.75 5.66 1.28 1.59 2.74 5.50 1.47 51.99%
P/EPS 25.15 46.59 11.47 12.90 24.65 45.21 13.81 49.29%
EY 3.98 2.15 8.72 7.75 4.06 2.21 7.24 -32.96%
DY 3.66 0.00 7.39 3.62 0.00 0.00 6.79 -33.84%
P/NAPS 2.05 2.12 2.21 2.17 2.27 2.41 2.60 -14.69%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 09/08/06 10/05/06 22/02/06 09/11/05 09/08/05 20/05/05 23/02/05 -
Price 4.04 4.12 4.12 4.10 4.30 4.34 4.50 -
P/RPS 2.71 5.69 1.30 1.58 2.78 5.50 1.49 49.16%
P/EPS 24.79 46.82 11.64 12.77 25.00 45.21 14.06 46.09%
EY 4.03 2.14 8.59 7.83 4.00 2.21 7.11 -31.58%
DY 3.71 0.00 7.28 3.66 0.00 0.00 6.67 -32.43%
P/NAPS 2.02 2.13 2.24 2.15 2.30 2.41 2.65 -16.59%

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