[JTINTER] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
01-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -35.71%
YoY- -40.07%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 612,978 607,519 596,965 582,953 591,777 587,964 585,125 3.14%
PBT 71,252 71,934 78,769 82,693 115,082 121,641 130,022 -33.00%
Tax -23,356 -21,775 -21,265 -22,076 -20,802 -14,155 -6,526 133.79%
NP 47,896 50,159 57,504 60,617 94,280 107,486 123,496 -46.78%
-
NP to SH 47,896 50,159 57,504 60,617 94,280 107,486 123,496 -46.78%
-
Tax Rate 32.78% 30.27% 27.00% 26.70% 18.08% 11.64% 5.02% -
Total Cost 565,082 557,360 539,461 522,336 497,497 480,478 461,629 14.41%
-
Net Worth 401,210 393,732 374,380 422,374 431,774 457,407 468,077 -9.75%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 103,021 171,473 103,876 137,662 204,272 135,820 135,972 -16.87%
Div Payout % 215.09% 341.86% 180.64% 227.10% 216.67% 126.36% 110.10% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 401,210 393,732 374,380 422,374 431,774 457,407 468,077 -9.75%
NOSH 260,526 264,249 259,986 272,499 263,276 259,890 262,964 -0.61%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 7.81% 8.26% 9.63% 10.40% 15.93% 18.28% 21.11% -
ROE 11.94% 12.74% 15.36% 14.35% 21.84% 23.50% 26.38% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 235.28 229.90 229.61 213.93 224.77 226.24 222.51 3.78%
EPS 18.38 18.98 22.12 22.24 35.81 41.36 46.96 -46.46%
DPS 39.54 64.89 39.95 50.52 78.00 52.00 52.00 -16.67%
NAPS 1.54 1.49 1.44 1.55 1.64 1.76 1.78 -9.19%
Adjusted Per Share Value based on latest NOSH - 272,499
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 234.43 232.35 228.31 222.95 226.32 224.87 223.78 3.14%
EPS 18.32 19.18 21.99 23.18 36.06 41.11 47.23 -46.78%
DPS 39.40 65.58 39.73 52.65 78.12 51.94 52.00 -16.87%
NAPS 1.5344 1.5058 1.4318 1.6154 1.6513 1.7494 1.7902 -9.76%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.70 3.86 3.50 3.76 3.60 4.34 5.00 -
P/RPS 1.57 1.68 1.52 1.76 1.60 1.92 2.25 -21.31%
P/EPS 20.13 20.34 15.82 16.90 10.05 10.49 10.65 52.81%
EY 4.97 4.92 6.32 5.92 9.95 9.53 9.39 -34.54%
DY 10.69 16.81 11.42 13.44 21.67 11.98 10.40 1.84%
P/NAPS 2.40 2.59 2.43 2.43 2.20 2.47 2.81 -9.97%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 07/11/01 01/08/01 03/05/01 01/03/01 01/11/00 02/08/00 - -
Price 3.82 4.02 3.82 3.70 3.80 4.24 0.00 -
P/RPS 1.62 1.75 1.66 1.73 1.69 1.87 0.00 -
P/EPS 20.78 21.18 17.27 16.63 10.61 10.25 0.00 -
EY 4.81 4.72 5.79 6.01 9.42 9.75 0.00 -
DY 10.35 16.14 10.46 13.65 20.53 12.26 0.00 -
P/NAPS 2.48 2.70 2.65 2.39 2.32 2.41 0.00 -

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