[JTINTER] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
08-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 10.28%
YoY- 0.43%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 696,478 674,846 663,658 663,085 676,995 685,757 649,689 4.73%
PBT 99,583 96,299 81,957 72,683 68,977 75,854 74,629 21.14%
Tax -14,485 -11,018 -22,492 -21,733 -22,777 -24,663 -23,912 -28.34%
NP 85,098 85,281 59,465 50,950 46,200 51,191 50,717 41.06%
-
NP to SH 85,098 85,281 59,465 50,950 46,200 51,191 50,717 41.06%
-
Tax Rate 14.55% 11.44% 27.44% 29.90% 33.02% 32.51% 32.04% -
Total Cost 611,380 589,565 604,193 612,135 630,795 634,566 598,972 1.37%
-
Net Worth 429,406 414,020 436,542 263,222 266,526 259,936 443,405 -2.11%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 68,129 102,778 68,440 68,440 68,440 33,791 - -
Div Payout % 80.06% 120.52% 115.09% 134.33% 148.14% 66.01% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 429,406 414,020 436,542 263,222 266,526 259,936 443,405 -2.11%
NOSH 270,066 262,038 261,402 263,222 266,526 259,936 263,931 1.53%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.22% 12.64% 8.96% 7.68% 6.82% 7.46% 7.81% -
ROE 19.82% 20.60% 13.62% 19.36% 17.33% 19.69% 11.44% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 257.89 257.54 253.88 251.91 254.01 263.82 246.16 3.14%
EPS 31.51 32.55 22.75 19.36 17.33 19.69 19.22 38.91%
DPS 25.23 39.00 26.00 26.00 25.68 13.00 0.00 -
NAPS 1.59 1.58 1.67 1.00 1.00 1.00 1.68 -3.59%
Adjusted Per Share Value based on latest NOSH - 263,222
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 266.37 258.09 253.82 253.60 258.92 262.27 248.47 4.73%
EPS 32.55 32.62 22.74 19.49 17.67 19.58 19.40 41.06%
DPS 26.06 39.31 26.17 26.17 26.17 12.92 0.00 -
NAPS 1.6423 1.5834 1.6696 1.0067 1.0193 0.9941 1.6958 -2.10%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.56 4.04 4.04 3.84 4.06 3.70 3.82 -
P/RPS 1.77 1.57 1.59 1.52 1.60 1.40 1.55 9.22%
P/EPS 14.47 12.41 17.76 19.84 23.42 18.79 19.88 -19.03%
EY 6.91 8.06 5.63 5.04 4.27 5.32 5.03 23.50%
DY 5.53 9.65 6.44 6.77 6.32 3.51 0.00 -
P/NAPS 2.87 2.56 2.42 3.84 4.06 3.70 2.27 16.87%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 12/11/03 13/08/03 08/05/03 28/02/03 07/11/02 15/08/02 -
Price 4.50 4.30 3.88 4.08 4.00 3.74 4.06 -
P/RPS 1.74 1.67 1.53 1.62 1.57 1.42 1.65 3.59%
P/EPS 14.28 13.21 17.06 21.08 23.08 18.99 21.13 -22.93%
EY 7.00 7.57 5.86 4.74 4.33 5.27 4.73 29.77%
DY 5.61 9.07 6.70 6.37 6.42 3.48 0.00 -
P/NAPS 2.83 2.72 2.32 4.08 4.00 3.74 2.42 10.96%

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