[JTINTER] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
09-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 24.1%
YoY- 6.38%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,047,073 863,333 816,445 904,365 809,224 705,365 708,230 6.72%
PBT 162,504 140,506 137,808 158,172 148,825 123,353 86,925 10.98%
Tax -44,116 -36,232 -39,629 -46,332 -43,692 -35,346 -30,970 6.06%
NP 118,388 104,274 98,178 111,840 105,133 88,006 55,954 13.29%
-
NP to SH 118,388 104,274 98,178 111,840 105,133 88,006 55,954 13.29%
-
Tax Rate 27.15% 25.79% 28.76% 29.29% 29.36% 28.65% 35.63% -
Total Cost 928,685 759,058 718,266 792,525 704,090 617,358 652,276 6.05%
-
Net Worth 451,789 491,730 524,838 499,099 468,908 413,840 262,304 9.47%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 201,956 156,935 104,445 52,261 52,392 90,800 45,466 28.18%
Div Payout % 170.59% 150.50% 106.38% 46.73% 49.83% 103.17% 81.26% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 451,789 491,730 524,838 499,099 468,908 413,840 262,304 9.47%
NOSH 261,150 261,558 261,113 261,308 261,960 261,924 262,304 -0.07%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.31% 12.08% 12.03% 12.37% 12.99% 12.48% 7.90% -
ROE 26.20% 21.21% 18.71% 22.41% 22.42% 21.27% 21.33% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 400.95 330.07 312.68 346.09 308.91 269.30 270.00 6.80%
EPS 45.33 39.87 37.60 42.80 40.13 33.60 21.33 13.37%
DPS 77.33 60.00 40.00 20.00 20.00 34.67 17.33 28.28%
NAPS 1.73 1.88 2.01 1.91 1.79 1.58 1.00 9.55%
Adjusted Per Share Value based on latest NOSH - 262,283
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 400.45 330.18 312.25 345.87 309.49 269.77 270.86 6.72%
EPS 45.28 39.88 37.55 42.77 40.21 33.66 21.40 13.29%
DPS 77.24 60.02 39.95 19.99 20.04 34.73 17.39 28.18%
NAPS 1.7279 1.8806 2.0072 1.9088 1.7933 1.5827 1.0032 9.47%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 4.36 3.92 4.04 4.14 4.30 4.04 3.70 -
P/RPS 1.09 1.19 1.29 1.20 1.39 1.50 1.37 -3.73%
P/EPS 9.62 9.83 10.74 9.67 10.71 12.02 17.34 -9.34%
EY 10.40 10.17 9.31 10.34 9.33 8.32 5.77 10.30%
DY 17.74 15.31 9.90 4.83 4.65 8.58 4.68 24.84%
P/NAPS 2.52 2.09 2.01 2.17 2.40 2.56 3.70 -6.19%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 05/11/08 07/11/07 09/11/06 09/11/05 09/11/04 12/11/03 07/11/02 -
Price 4.32 3.90 4.06 4.10 4.30 4.30 3.74 -
P/RPS 1.08 1.18 1.30 1.18 1.39 1.60 1.39 -4.11%
P/EPS 9.53 9.78 10.80 9.58 10.71 12.80 17.53 -9.65%
EY 10.49 10.22 9.26 10.44 9.33 7.81 5.70 10.69%
DY 17.90 15.38 9.85 4.88 4.65 8.06 4.63 25.25%
P/NAPS 2.50 2.07 2.02 2.15 2.40 2.72 3.74 -6.48%

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