[JTINTER] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 28.52%
YoY- 39.22%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 206,425 181,817 242,159 183,053 181,706 167,454 204,868 0.50%
PBT 36,165 6,749 40,756 38,876 31,986 7,067 38,645 -4.32%
Tax -11,045 -1,830 -11,735 -10,853 -10,181 -3,016 2,495 -
NP 25,120 4,919 29,021 28,023 21,805 4,051 41,140 -28.00%
-
NP to SH 25,120 4,919 29,021 28,023 21,805 4,051 41,140 -28.00%
-
Tax Rate 30.54% 27.12% 28.79% 27.92% 31.83% 42.68% -6.46% -
Total Cost 181,305 176,898 213,138 155,030 159,901 163,403 163,728 7.02%
-
Net Worth 470,999 440,121 467,996 468,795 441,354 429,406 414,020 8.96%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 38,834 39,217 - - - 68,129 -
Div Payout % - 789.47% 135.14% - - - 165.61% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 470,999 440,121 467,996 468,795 441,354 429,406 414,020 8.96%
NOSH 261,666 258,894 261,450 261,897 262,710 270,066 262,038 -0.09%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 12.17% 2.71% 11.98% 15.31% 12.00% 2.42% 20.08% -
ROE 5.33% 1.12% 6.20% 5.98% 4.94% 0.94% 9.94% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 78.89 70.23 92.62 69.89 69.17 62.00 78.18 0.60%
EPS 9.60 1.90 11.10 10.70 8.30 1.50 15.70 -27.93%
DPS 0.00 15.00 15.00 0.00 0.00 0.00 26.00 -
NAPS 1.80 1.70 1.79 1.79 1.68 1.59 1.58 9.07%
Adjusted Per Share Value based on latest NOSH - 261,897
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 78.95 69.54 92.61 70.01 69.49 64.04 78.35 0.50%
EPS 9.61 1.88 11.10 10.72 8.34 1.55 15.73 -27.97%
DPS 0.00 14.85 15.00 0.00 0.00 0.00 26.06 -
NAPS 1.8013 1.6832 1.7899 1.7929 1.688 1.6423 1.5834 8.96%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 4.34 4.42 4.30 4.12 4.48 4.56 4.04 -
P/RPS 5.50 6.29 4.64 5.89 6.48 7.35 5.17 4.20%
P/EPS 45.21 232.63 38.74 38.50 53.98 304.00 25.73 45.56%
EY 2.21 0.43 2.58 2.60 1.85 0.33 3.89 -31.38%
DY 0.00 3.39 3.49 0.00 0.00 0.00 6.44 -
P/NAPS 2.41 2.60 2.40 2.30 2.67 2.87 2.56 -3.94%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 23/02/05 09/11/04 23/08/04 05/05/04 27/02/04 12/11/03 -
Price 4.34 4.50 4.30 4.38 4.26 4.50 4.30 -
P/RPS 5.50 6.41 4.64 6.27 6.16 7.26 5.50 0.00%
P/EPS 45.21 236.84 38.74 40.93 51.33 300.00 27.39 39.62%
EY 2.21 0.42 2.58 2.44 1.95 0.33 3.65 -28.40%
DY 0.00 3.33 3.49 0.00 0.00 0.00 6.05 -
P/NAPS 2.41 2.65 2.40 2.45 2.54 2.83 2.72 -7.74%

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