[JTINTER] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -77.37%
YoY- 78.57%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 253,206 217,086 195,091 150,584 181,817 167,454 145,822 9.62%
PBT 12,176 8,726 20,454 5,942 6,749 7,067 3,783 21.48%
Tax -2,807 -5,876 -7,286 2,842 -1,830 -3,016 451 -
NP 9,369 2,850 13,168 8,784 4,919 4,051 4,234 14.14%
-
NP to SH 9,369 2,850 13,168 8,784 4,919 4,051 4,234 14.14%
-
Tax Rate 23.05% 67.34% 35.62% -47.83% 27.12% 42.68% -11.92% -
Total Cost 243,837 214,236 181,923 141,800 176,898 163,403 141,588 9.47%
-
Net Worth 460,642 489,681 513,552 475,369 440,121 429,406 266,526 9.53%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - 38,834 - 34,648 -
Div Payout % - - - - 789.47% - 818.34% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 460,642 489,681 513,552 475,369 440,121 429,406 266,526 9.53%
NOSH 260,250 259,090 263,360 258,352 258,894 270,066 266,526 -0.39%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.70% 1.31% 6.75% 5.83% 2.71% 2.42% 2.90% -
ROE 2.03% 0.58% 2.56% 1.85% 1.12% 0.94% 1.59% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 97.29 83.79 74.08 58.29 70.23 62.00 54.71 10.05%
EPS 3.60 1.10 5.00 3.40 1.90 1.50 1.60 14.45%
DPS 0.00 0.00 0.00 0.00 15.00 0.00 13.00 -
NAPS 1.77 1.89 1.95 1.84 1.70 1.59 1.00 9.97%
Adjusted Per Share Value based on latest NOSH - 258,352
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 96.84 83.02 74.61 57.59 69.54 64.04 55.77 9.62%
EPS 3.58 1.09 5.04 3.36 1.88 1.55 1.62 14.11%
DPS 0.00 0.00 0.00 0.00 14.85 0.00 13.25 -
NAPS 1.7617 1.8728 1.9641 1.818 1.6832 1.6423 1.0193 9.53%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 4.44 3.68 4.08 4.06 4.42 4.56 4.06 -
P/RPS 4.56 4.39 5.51 6.97 6.29 7.35 7.42 -7.78%
P/EPS 123.33 334.55 81.60 119.41 232.63 304.00 255.57 -11.42%
EY 0.81 0.30 1.23 0.84 0.43 0.33 0.39 12.94%
DY 0.00 0.00 0.00 0.00 3.39 0.00 3.20 -
P/NAPS 2.51 1.95 2.09 2.21 2.60 2.87 4.06 -7.69%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 26/02/08 28/02/07 22/02/06 23/02/05 27/02/04 28/02/03 -
Price 4.52 3.80 4.16 4.12 4.50 4.50 4.00 -
P/RPS 4.65 4.54 5.62 7.07 6.41 7.26 7.31 -7.25%
P/EPS 125.56 345.45 83.20 121.18 236.84 300.00 251.80 -10.94%
EY 0.80 0.29 1.20 0.83 0.42 0.33 0.40 12.23%
DY 0.00 0.00 0.00 0.00 3.33 0.00 3.25 -
P/NAPS 2.55 2.01 2.13 2.24 2.65 2.83 4.00 -7.22%

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