[JTINTER] QoQ TTM Result on 30-Sep-2003 [#3]

Announcement Date
12-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 43.41%
YoY- 66.59%
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 737,081 722,489 696,478 674,846 663,658 663,085 676,995 5.83%
PBT 116,574 103,457 99,583 96,299 81,957 72,683 68,977 41.92%
Tax -21,555 -16,333 -14,485 -11,018 -22,492 -21,733 -22,777 -3.61%
NP 95,019 87,124 85,098 85,281 59,465 50,950 46,200 61.79%
-
NP to SH 95,019 87,124 85,098 85,281 59,465 50,950 46,200 61.79%
-
Tax Rate 18.49% 15.79% 14.55% 11.44% 27.44% 29.90% 33.02% -
Total Cost 642,062 635,365 611,380 589,565 604,193 612,135 630,795 1.18%
-
Net Worth 468,795 441,354 429,406 414,020 436,542 263,222 266,526 45.76%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 68,129 68,129 68,129 102,778 68,440 68,440 68,440 -0.30%
Div Payout % 71.70% 78.20% 80.06% 120.52% 115.09% 134.33% 148.14% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 468,795 441,354 429,406 414,020 436,542 263,222 266,526 45.76%
NOSH 261,897 262,710 270,066 262,038 261,402 263,222 266,526 -1.16%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.89% 12.06% 12.22% 12.64% 8.96% 7.68% 6.82% -
ROE 20.27% 19.74% 19.82% 20.60% 13.62% 19.36% 17.33% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 281.44 275.01 257.89 257.54 253.88 251.91 254.01 7.08%
EPS 36.28 33.16 31.51 32.55 22.75 19.36 17.33 63.72%
DPS 26.01 25.93 25.23 39.00 26.00 26.00 25.68 0.85%
NAPS 1.79 1.68 1.59 1.58 1.67 1.00 1.00 47.47%
Adjusted Per Share Value based on latest NOSH - 262,038
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 281.90 276.32 266.37 258.09 253.82 253.60 258.92 5.83%
EPS 36.34 33.32 32.55 32.62 22.74 19.49 17.67 61.79%
DPS 26.06 26.06 26.06 39.31 26.17 26.17 26.17 -0.28%
NAPS 1.7929 1.688 1.6423 1.5834 1.6696 1.0067 1.0193 45.76%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.12 4.48 4.56 4.04 4.04 3.84 4.06 -
P/RPS 1.46 1.63 1.77 1.57 1.59 1.52 1.60 -5.92%
P/EPS 11.36 13.51 14.47 12.41 17.76 19.84 23.42 -38.29%
EY 8.81 7.40 6.91 8.06 5.63 5.04 4.27 62.14%
DY 6.31 5.79 5.53 9.65 6.44 6.77 6.32 -0.10%
P/NAPS 2.30 2.67 2.87 2.56 2.42 3.84 4.06 -31.55%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 05/05/04 27/02/04 12/11/03 13/08/03 08/05/03 28/02/03 -
Price 4.38 4.26 4.50 4.30 3.88 4.08 4.00 -
P/RPS 1.56 1.55 1.74 1.67 1.53 1.62 1.57 -0.42%
P/EPS 12.07 12.85 14.28 13.21 17.06 21.08 23.08 -35.11%
EY 8.28 7.78 7.00 7.57 5.86 4.74 4.33 54.12%
DY 5.94 6.09 5.61 9.07 6.70 6.37 6.42 -5.05%
P/NAPS 2.45 2.54 2.83 2.72 2.32 4.08 4.00 -27.89%

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