[JTINTER] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -20.4%
YoY- 51.64%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 807,425 831,024 788,735 696,478 676,995 628,705 582,953 5.57%
PBT 123,810 124,571 118,368 99,583 68,977 80,625 82,693 6.95%
Tax -37,008 -31,907 -34,599 -29,526 -22,777 -25,684 -22,076 8.98%
NP 86,802 92,664 83,769 70,057 46,200 54,941 60,617 6.16%
-
NP to SH 86,802 92,664 83,769 70,057 46,200 54,941 60,617 6.16%
-
Tax Rate 29.89% 25.61% 29.23% 29.65% 33.02% 31.86% 26.70% -
Total Cost 720,623 738,360 704,966 626,421 630,795 573,764 522,336 5.50%
-
Net Worth 509,831 481,643 445,022 415,636 394,585 413,365 404,984 3.90%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 78,435 78,528 78,533 67,965 67,941 68,022 135,865 -8.74%
Div Payout % 90.36% 84.75% 93.75% 97.01% 147.06% 123.81% 224.14% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 509,831 481,643 445,022 415,636 394,585 413,365 404,984 3.90%
NOSH 261,451 261,762 261,778 261,406 261,315 261,623 261,280 0.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.75% 11.15% 10.62% 10.06% 6.82% 8.74% 10.40% -
ROE 17.03% 19.24% 18.82% 16.86% 11.71% 13.29% 14.97% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 308.82 317.47 301.30 266.43 259.07 240.31 223.11 5.56%
EPS 33.20 35.40 32.00 26.80 17.70 21.00 23.20 6.15%
DPS 30.00 30.00 30.00 26.00 26.00 26.00 52.00 -8.75%
NAPS 1.95 1.84 1.70 1.59 1.51 1.58 1.55 3.89%
Adjusted Per Share Value based on latest NOSH - 270,066
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 308.80 317.82 301.65 266.37 258.92 240.45 222.95 5.57%
EPS 33.20 35.44 32.04 26.79 17.67 21.01 23.18 6.16%
DPS 30.00 30.03 30.04 25.99 25.98 26.02 51.96 -8.74%
NAPS 1.9498 1.842 1.702 1.5896 1.5091 1.5809 1.5489 3.90%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 4.08 4.06 4.42 4.56 4.06 4.80 3.76 -
P/RPS 1.32 1.28 1.47 1.71 1.57 2.00 1.69 -4.03%
P/EPS 12.29 11.47 13.81 17.01 22.96 22.86 16.21 -4.50%
EY 8.14 8.72 7.24 5.88 4.35 4.38 6.17 4.72%
DY 7.35 7.39 6.79 5.70 6.40 5.42 13.83 -9.99%
P/NAPS 2.09 2.21 2.60 2.87 2.69 3.04 2.43 -2.47%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 22/02/06 23/02/05 27/02/04 28/02/03 27/02/02 01/03/01 -
Price 4.16 4.12 4.50 4.50 4.00 4.34 3.70 -
P/RPS 1.35 1.30 1.49 1.69 1.54 1.81 1.66 -3.38%
P/EPS 12.53 11.64 14.06 16.79 22.62 20.67 15.95 -3.94%
EY 7.98 8.59 7.11 5.96 4.42 4.84 6.27 4.09%
DY 7.21 7.28 6.67 5.78 6.50 5.99 14.05 -10.51%
P/NAPS 2.13 2.24 2.65 2.83 2.65 2.75 2.39 -1.90%

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