[JTINTER] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- 19.57%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 862,061 807,425 831,024 788,735 696,478 676,995 628,705 5.39%
PBT 114,106 123,810 124,571 118,368 99,583 68,977 80,625 5.95%
Tax -33,050 -37,008 -31,907 -34,599 -29,526 -22,777 -25,684 4.29%
NP 81,056 86,802 92,664 83,769 70,057 46,200 54,941 6.69%
-
NP to SH 81,056 86,802 92,664 83,769 70,057 46,200 54,941 6.69%
-
Tax Rate 28.96% 29.89% 25.61% 29.23% 29.65% 33.02% 31.86% -
Total Cost 781,005 720,623 738,360 704,966 626,421 630,795 573,764 5.27%
-
Net Worth 494,180 509,831 481,643 445,022 415,636 394,585 413,365 3.01%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 117,661 78,435 78,528 78,533 67,965 67,941 68,022 9.55%
Div Payout % 145.16% 90.36% 84.75% 93.75% 97.01% 147.06% 123.81% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 494,180 509,831 481,643 445,022 415,636 394,585 413,365 3.01%
NOSH 261,470 261,451 261,762 261,778 261,406 261,315 261,623 -0.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.40% 10.75% 11.15% 10.62% 10.06% 6.82% 8.74% -
ROE 16.40% 17.03% 19.24% 18.82% 16.86% 11.71% 13.29% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 329.70 308.82 317.47 301.30 266.43 259.07 240.31 5.40%
EPS 31.00 33.20 35.40 32.00 26.80 17.70 21.00 6.70%
DPS 45.00 30.00 30.00 30.00 26.00 26.00 26.00 9.56%
NAPS 1.89 1.95 1.84 1.70 1.59 1.51 1.58 3.02%
Adjusted Per Share Value based on latest NOSH - 258,894
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 329.69 308.80 317.82 301.65 266.37 258.92 240.45 5.39%
EPS 31.00 33.20 35.44 32.04 26.79 17.67 21.01 6.69%
DPS 45.00 30.00 30.03 30.04 25.99 25.98 26.02 9.55%
NAPS 1.89 1.9498 1.842 1.702 1.5896 1.5091 1.5809 3.01%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.68 4.08 4.06 4.42 4.56 4.06 4.80 -
P/RPS 1.12 1.32 1.28 1.47 1.71 1.57 2.00 -9.20%
P/EPS 11.87 12.29 11.47 13.81 17.01 22.96 22.86 -10.34%
EY 8.42 8.14 8.72 7.24 5.88 4.35 4.38 11.50%
DY 12.23 7.35 7.39 6.79 5.70 6.40 5.42 14.51%
P/NAPS 1.95 2.09 2.21 2.60 2.87 2.69 3.04 -7.13%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 28/02/07 22/02/06 23/02/05 27/02/04 28/02/03 27/02/02 -
Price 3.80 4.16 4.12 4.50 4.50 4.00 4.34 -
P/RPS 1.15 1.35 1.30 1.49 1.69 1.54 1.81 -7.27%
P/EPS 12.26 12.53 11.64 14.06 16.79 22.62 20.67 -8.33%
EY 8.16 7.98 8.59 7.11 5.96 4.42 4.84 9.09%
DY 11.84 7.21 7.28 6.67 5.78 6.50 5.99 12.02%
P/NAPS 2.01 2.13 2.24 2.65 2.83 2.65 2.75 -5.08%

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