[JTINTER] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 19.95%
YoY- 15.2%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,005,288 831,792 754,532 825,700 726,824 622,780 678,420 6.76%
PBT 168,496 152,812 128,296 144,660 127,944 112,448 97,624 9.51%
Tax -45,492 -41,716 -36,564 -44,180 -40,724 -33,332 -37,508 3.26%
NP 123,004 111,096 91,732 100,480 87,220 79,116 60,116 12.66%
-
NP to SH 123,004 111,096 91,732 100,480 87,220 79,116 60,116 12.66%
-
Tax Rate 27.00% 27.30% 28.50% 30.54% 31.83% 29.64% 38.42% -
Total Cost 882,284 720,696 662,800 725,220 639,604 543,664 618,304 6.09%
-
Net Worth 495,143 539,758 502,962 470,999 441,354 263,222 429,776 2.38%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 604,595 157,211 - - - - - -
Div Payout % 491.53% 141.51% - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 495,143 539,758 502,962 470,999 441,354 263,222 429,776 2.38%
NOSH 260,601 262,018 260,602 261,666 262,710 263,222 263,666 -0.19%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 12.24% 13.36% 12.16% 12.17% 12.00% 12.70% 8.86% -
ROE 24.84% 20.58% 18.24% 21.33% 19.76% 30.06% 13.99% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 385.76 317.46 289.53 315.55 276.66 236.60 257.30 6.97%
EPS 47.20 42.40 35.20 38.40 33.20 30.40 22.80 12.88%
DPS 232.00 60.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 2.06 1.93 1.80 1.68 1.00 1.63 2.58%
Adjusted Per Share Value based on latest NOSH - 261,666
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 384.47 318.12 288.57 315.79 277.97 238.18 259.46 6.76%
EPS 47.04 42.49 35.08 38.43 33.36 30.26 22.99 12.66%
DPS 231.23 60.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8937 2.0643 1.9236 1.8013 1.688 1.0067 1.6437 2.38%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.72 4.24 4.10 4.34 4.48 3.84 4.12 -
P/RPS 0.96 1.34 1.42 1.38 1.62 1.62 1.60 -8.15%
P/EPS 7.88 10.00 11.65 11.30 13.49 12.78 18.07 -12.90%
EY 12.69 10.00 8.59 8.85 7.41 7.83 5.53 14.83%
DY 62.37 14.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.06 2.12 2.41 2.67 3.84 2.53 -4.16%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 07/05/08 09/05/07 10/05/06 20/05/05 05/05/04 08/05/03 05/07/02 -
Price 4.20 4.32 4.12 4.34 4.26 4.08 3.88 -
P/RPS 1.09 1.36 1.42 1.38 1.54 1.72 1.51 -5.28%
P/EPS 8.90 10.19 11.70 11.30 12.83 13.57 17.02 -10.23%
EY 11.24 9.81 8.54 8.85 7.79 7.37 5.88 11.39%
DY 55.24 13.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.10 2.13 2.41 2.54 4.08 2.38 -1.22%

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