[JTINTER] QoQ 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- 438.26%
YoY- 10.24%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 181,817 242,159 183,053 181,706 167,454 204,868 168,461 5.19%
PBT 6,749 40,756 38,876 31,986 7,067 38,645 25,759 -58.88%
Tax -1,830 -11,735 -10,853 -10,181 -3,016 2,495 -5,631 -52.56%
NP 4,919 29,021 28,023 21,805 4,051 41,140 20,128 -60.74%
-
NP to SH 4,919 29,021 28,023 21,805 4,051 41,140 20,128 -60.74%
-
Tax Rate 27.12% 28.79% 27.92% 31.83% 42.68% -6.46% 21.86% -
Total Cost 176,898 213,138 155,030 159,901 163,403 163,728 148,333 12.39%
-
Net Worth 440,121 467,996 468,795 441,354 429,406 414,020 436,542 0.54%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 38,834 39,217 - - - 68,129 - -
Div Payout % 789.47% 135.14% - - - 165.61% - -
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 440,121 467,996 468,795 441,354 429,406 414,020 436,542 0.54%
NOSH 258,894 261,450 261,897 262,710 270,066 262,038 261,402 -0.63%
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 2.71% 11.98% 15.31% 12.00% 2.42% 20.08% 11.95% -
ROE 1.12% 6.20% 5.98% 4.94% 0.94% 9.94% 4.61% -
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 70.23 92.62 69.89 69.17 62.00 78.18 64.45 5.86%
EPS 1.90 11.10 10.70 8.30 1.50 15.70 7.70 -60.49%
DPS 15.00 15.00 0.00 0.00 0.00 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 69.54 92.61 70.01 69.49 64.04 78.35 64.43 5.19%
EPS 1.88 11.10 10.72 8.34 1.55 15.73 7.70 -60.76%
DPS 14.85 15.00 0.00 0.00 0.00 26.06 0.00 -
NAPS 1.6832 1.7899 1.7929 1.688 1.6423 1.5834 1.6696 0.53%
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 6.29 4.64 5.89 6.48 7.35 5.17 6.27 0.21%
P/EPS 232.63 38.74 38.50 53.98 304.00 25.73 52.47 168.66%
EY 0.43 2.58 2.60 1.85 0.33 3.89 1.91 -62.82%
DY 3.39 3.49 0.00 0.00 0.00 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 6.41 4.64 6.27 6.16 7.26 5.50 6.02 4.25%
P/EPS 236.84 38.74 40.93 51.33 300.00 27.39 50.39 179.27%
EY 0.42 2.58 2.44 1.95 0.33 3.65 1.98 -64.26%
DY 3.33 3.49 0.00 0.00 0.00 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