[JTINTER] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 3.56%
YoY- -29.46%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 198,714 206,425 181,817 242,159 183,053 181,706 167,454 12.09%
PBT 28,209 36,165 6,749 40,756 38,876 31,986 7,067 151.84%
Tax -8,267 -11,045 -1,830 -11,735 -10,853 -10,181 -3,016 95.97%
NP 19,942 25,120 4,919 29,021 28,023 21,805 4,051 189.66%
-
NP to SH 19,942 25,120 4,919 29,021 28,023 21,805 4,051 189.66%
-
Tax Rate 29.31% 30.54% 27.12% 28.79% 27.92% 31.83% 42.68% -
Total Cost 178,772 181,305 176,898 213,138 155,030 159,901 163,403 6.18%
-
Net Worth 490,678 470,999 440,121 467,996 468,795 441,354 429,406 9.30%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 38,834 39,217 - - - -
Div Payout % - - 789.47% 135.14% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 490,678 470,999 440,121 467,996 468,795 441,354 429,406 9.30%
NOSH 262,394 261,666 258,894 261,450 261,897 262,710 270,066 -1.90%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.04% 12.17% 2.71% 11.98% 15.31% 12.00% 2.42% -
ROE 4.06% 5.33% 1.12% 6.20% 5.98% 4.94% 0.94% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 75.73 78.89 70.23 92.62 69.89 69.17 62.00 14.28%
EPS 7.60 9.60 1.90 11.10 10.70 8.30 1.50 195.28%
DPS 0.00 0.00 15.00 15.00 0.00 0.00 0.00 -
NAPS 1.87 1.80 1.70 1.79 1.79 1.68 1.59 11.43%
Adjusted Per Share Value based on latest NOSH - 261,450
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 76.00 78.95 69.54 92.61 70.01 69.49 64.04 12.10%
EPS 7.63 9.61 1.88 11.10 10.72 8.34 1.55 189.65%
DPS 0.00 0.00 14.85 15.00 0.00 0.00 0.00 -
NAPS 1.8766 1.8013 1.6832 1.7899 1.7929 1.688 1.6423 9.30%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 4.24 4.34 4.42 4.30 4.12 4.48 4.56 -
P/RPS 5.60 5.50 6.29 4.64 5.89 6.48 7.35 -16.59%
P/EPS 55.79 45.21 232.63 38.74 38.50 53.98 304.00 -67.73%
EY 1.79 2.21 0.43 2.58 2.60 1.85 0.33 209.03%
DY 0.00 0.00 3.39 3.49 0.00 0.00 0.00 -
P/NAPS 2.27 2.41 2.60 2.40 2.30 2.67 2.87 -14.48%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 09/08/05 20/05/05 23/02/05 09/11/04 23/08/04 05/05/04 27/02/04 -
Price 4.30 4.34 4.50 4.30 4.38 4.26 4.50 -
P/RPS 5.68 5.50 6.41 4.64 6.27 6.16 7.26 -15.10%
P/EPS 56.58 45.21 236.84 38.74 40.93 51.33 300.00 -67.14%
EY 1.77 2.21 0.42 2.58 2.44 1.95 0.33 206.72%
DY 0.00 0.00 3.33 3.49 0.00 0.00 0.00 -
P/NAPS 2.30 2.41 2.65 2.40 2.45 2.54 2.83 -12.92%

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