[JTINTER] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
05-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -68.88%
YoY- 10.24%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 788,735 606,918 364,759 181,706 696,478 529,024 324,156 80.41%
PBT 118,368 111,619 70,862 31,986 99,583 92,515 53,871 68.61%
Tax -34,599 -32,769 -21,034 -10,181 -29,526 -26,510 -13,964 82.60%
NP 83,769 78,850 49,828 21,805 70,057 66,005 39,907 63.57%
-
NP to SH 83,769 78,850 49,828 21,805 70,057 66,005 39,907 63.57%
-
Tax Rate 29.23% 29.36% 29.68% 31.83% 29.65% 28.65% 25.92% -
Total Cost 704,966 528,068 314,931 159,901 626,421 463,019 284,249 82.71%
-
Net Worth 445,022 468,908 466,974 441,354 415,636 413,840 437,118 1.19%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 78,533 39,294 - - 67,965 68,100 - -
Div Payout % 93.75% 49.83% - - 97.01% 103.17% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 445,022 468,908 466,974 441,354 415,636 413,840 437,118 1.19%
NOSH 261,778 261,960 260,879 262,710 261,406 261,924 261,747 0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.62% 12.99% 13.66% 12.00% 10.06% 12.48% 12.31% -
ROE 18.82% 16.82% 10.67% 4.94% 16.86% 15.95% 9.13% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 301.30 231.68 139.82 69.17 266.43 201.98 123.84 80.40%
EPS 32.00 30.10 19.10 8.30 26.80 25.20 15.30 63.18%
DPS 30.00 15.00 0.00 0.00 26.00 26.00 0.00 -
NAPS 1.70 1.79 1.79 1.68 1.59 1.58 1.67 1.18%
Adjusted Per Share Value based on latest NOSH - 262,710
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 301.65 232.12 139.50 69.49 266.37 202.33 123.97 80.42%
EPS 32.04 30.16 19.06 8.34 26.79 25.24 15.26 63.59%
DPS 30.04 15.03 0.00 0.00 25.99 26.04 0.00 -
NAPS 1.702 1.7933 1.7859 1.688 1.5896 1.5827 1.6718 1.19%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 4.42 4.30 4.12 4.48 4.56 4.04 4.04 -
P/RPS 1.47 1.86 2.95 6.48 1.71 2.00 3.26 -41.05%
P/EPS 13.81 14.29 21.57 53.98 17.01 16.03 26.50 -35.11%
EY 7.24 7.00 4.64 1.85 5.88 6.24 3.77 54.19%
DY 6.79 3.49 0.00 0.00 5.70 6.44 0.00 -
P/NAPS 2.60 2.40 2.30 2.67 2.87 2.56 2.42 4.87%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 09/11/04 23/08/04 05/05/04 27/02/04 12/11/03 13/08/03 -
Price 4.50 4.30 4.38 4.26 4.50 4.30 3.88 -
P/RPS 1.49 1.86 3.13 6.16 1.69 2.13 3.13 -38.89%
P/EPS 14.06 14.29 22.93 51.33 16.79 17.06 25.45 -32.55%
EY 7.11 7.00 4.36 1.95 5.96 5.86 3.93 48.20%
DY 6.67 3.49 0.00 0.00 5.78 6.05 0.00 -
P/NAPS 2.65 2.40 2.45 2.54 2.83 2.72 2.32 9.22%

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