[JSB] QoQ TTM Result on 31-Mar-2002 [#1]

Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 16.68%
YoY- 9.83%
Quarter Report
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 403,556 423,919 454,868 463,005 468,620 485,055 504,545 -13.79%
PBT 6,713 8,766 9,762 10,497 9,769 9,179 10,955 -27.79%
Tax -3,248 -3,136 -3,824 -4,104 -4,290 -4,904 -5,225 -27.09%
NP 3,465 5,630 5,938 6,393 5,479 4,275 5,730 -28.42%
-
NP to SH 3,465 5,630 5,938 6,393 5,479 4,275 5,730 -28.42%
-
Tax Rate 48.38% 35.77% 39.17% 39.10% 43.91% 53.43% 47.70% -
Total Cost 400,091 418,289 448,930 456,612 463,141 480,780 498,815 -13.63%
-
Net Worth 72,857 114,810 116,446 115,883 72,445 111,811 113,717 -25.62%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 3,653 5,209 6,266 6,266 6,266 7,612 4,476 -12.63%
Div Payout % 105.43% 92.53% 105.53% 98.02% 114.37% 178.07% 78.12% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 72,857 114,810 116,446 115,883 72,445 111,811 113,717 -25.62%
NOSH 72,857 72,207 72,327 72,427 72,445 72,605 71,973 0.81%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 0.86% 1.33% 1.31% 1.38% 1.17% 0.88% 1.14% -
ROE 4.76% 4.90% 5.10% 5.52% 7.56% 3.82% 5.04% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 553.90 587.08 628.90 639.27 646.86 668.07 701.02 -14.49%
EPS 4.76 7.80 8.21 8.83 7.56 5.89 7.96 -28.95%
DPS 5.04 7.20 8.64 8.64 8.64 10.48 6.22 -13.05%
NAPS 1.00 1.59 1.61 1.60 1.00 1.54 1.58 -26.22%
Adjusted Per Share Value based on latest NOSH - 72,427
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 90.70 95.27 102.23 104.06 105.32 109.01 113.39 -13.79%
EPS 0.78 1.27 1.33 1.44 1.23 0.96 1.29 -28.42%
DPS 0.82 1.17 1.41 1.41 1.41 1.71 1.01 -12.93%
NAPS 0.1637 0.258 0.2617 0.2604 0.1628 0.2513 0.2556 -25.63%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.18 1.19 1.15 1.19 1.25 1.24 1.30 -
P/RPS 0.21 0.20 0.18 0.19 0.19 0.19 0.19 6.88%
P/EPS 24.81 15.26 14.01 13.48 16.53 21.06 16.33 32.05%
EY 4.03 6.55 7.14 7.42 6.05 4.75 6.12 -24.25%
DY 4.27 6.05 7.51 7.26 6.91 8.46 4.78 -7.22%
P/NAPS 1.18 0.75 0.71 0.74 1.25 0.81 0.82 27.37%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 28/11/02 29/08/02 30/05/02 07/03/02 21/11/01 10/10/01 -
Price 0.98 1.21 1.21 1.21 1.21 1.30 1.25 -
P/RPS 0.18 0.21 0.19 0.19 0.19 0.19 0.18 0.00%
P/EPS 20.61 15.52 14.74 13.71 16.00 22.08 15.70 19.83%
EY 4.85 6.44 6.79 7.29 6.25 4.53 6.37 -16.57%
DY 5.14 5.95 7.14 7.14 7.14 8.07 4.98 2.12%
P/NAPS 0.98 0.76 0.75 0.76 1.21 0.84 0.79 15.40%

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