[JTINTER] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -0.03%
YoY- 1.11%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 829,115 737,081 663,658 649,689 607,519 587,964 7.11%
PBT 111,879 116,574 81,957 74,629 71,934 121,641 -1.65%
Tax -32,877 -21,555 -22,492 -23,912 -21,775 -14,155 18.34%
NP 79,002 95,019 59,465 50,717 50,159 107,486 -5.96%
-
NP to SH 79,002 95,019 59,465 50,717 50,159 107,486 -5.96%
-
Tax Rate 29.39% 18.49% 27.44% 32.04% 30.27% 11.64% -
Total Cost 750,113 642,062 604,193 598,972 557,360 480,478 9.31%
-
Net Worth 490,678 468,795 436,542 443,405 393,732 457,407 1.41%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 78,051 68,129 68,440 - 171,473 135,820 -10.48%
Div Payout % 98.80% 71.70% 115.09% - 341.86% 126.36% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 490,678 468,795 436,542 443,405 393,732 457,407 1.41%
NOSH 262,394 261,897 261,402 263,931 264,249 259,890 0.19%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.53% 12.89% 8.96% 7.81% 8.26% 18.28% -
ROE 16.10% 20.27% 13.62% 11.44% 12.74% 23.50% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 315.98 281.44 253.88 246.16 229.90 226.24 6.90%
EPS 30.11 36.28 22.75 19.22 18.98 41.36 -6.14%
DPS 30.00 26.01 26.00 0.00 64.89 52.00 -10.41%
NAPS 1.87 1.79 1.67 1.68 1.49 1.76 1.21%
Adjusted Per Share Value based on latest NOSH - 263,931
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 317.09 281.90 253.82 248.47 232.35 224.87 7.11%
EPS 30.21 36.34 22.74 19.40 19.18 41.11 -5.97%
DPS 29.85 26.06 26.17 0.00 65.58 51.94 -10.48%
NAPS 1.8766 1.7929 1.6696 1.6958 1.5058 1.7494 1.41%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.24 4.12 4.04 3.82 3.86 4.34 -
P/RPS 1.34 1.46 1.59 1.55 1.68 1.92 -6.93%
P/EPS 14.08 11.36 17.76 19.88 20.34 10.49 6.05%
EY 7.10 8.81 5.63 5.03 4.92 9.53 -5.71%
DY 7.08 6.31 6.44 0.00 16.81 11.98 -9.97%
P/NAPS 2.27 2.30 2.42 2.27 2.59 2.47 -1.67%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 09/08/05 23/08/04 13/08/03 15/08/02 01/08/01 02/08/00 -
Price 4.30 4.38 3.88 4.06 4.02 4.24 -
P/RPS 1.36 1.56 1.53 1.65 1.75 1.87 -6.16%
P/EPS 14.28 12.07 17.06 21.13 21.18 10.25 6.85%
EY 7.00 8.28 5.86 4.73 4.72 9.75 -6.40%
DY 6.98 5.94 6.70 0.00 16.14 12.26 -10.64%
P/NAPS 2.30 2.45 2.32 2.42 2.70 2.41 -0.92%

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