[JTINTER] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
09-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -9.28%
YoY- -16.86%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 965,705 831,948 812,100 829,115 737,081 663,658 649,689 6.82%
PBT 128,164 131,940 119,752 111,879 116,574 81,957 74,629 9.42%
Tax -36,516 -38,593 -29,615 -32,877 -21,555 -22,492 -23,912 7.30%
NP 91,648 93,347 90,137 79,002 95,019 59,465 50,717 10.35%
-
NP to SH 91,648 93,347 90,137 79,002 95,019 59,465 50,717 10.35%
-
Tax Rate 28.49% 29.25% 24.73% 29.39% 18.49% 27.44% 32.04% -
Total Cost 874,057 738,601 721,963 750,113 642,062 604,193 598,972 6.49%
-
Net Worth 422,090 533,965 522,720 490,678 468,795 436,542 443,405 -0.81%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 112,058 157,414 78,546 78,051 68,129 68,440 - -
Div Payout % 122.27% 168.63% 87.14% 98.80% 71.70% 115.09% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 422,090 533,965 522,720 490,678 468,795 436,542 443,405 -0.81%
NOSH 260,549 263,037 261,360 262,394 261,897 261,402 263,931 -0.21%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.49% 11.22% 11.10% 9.53% 12.89% 8.96% 7.81% -
ROE 21.71% 17.48% 17.24% 16.10% 20.27% 13.62% 11.44% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 370.64 316.29 310.72 315.98 281.44 253.88 246.16 7.05%
EPS 35.17 35.49 34.49 30.11 36.28 22.75 19.22 10.58%
DPS 43.00 60.00 30.00 30.00 26.01 26.00 0.00 -
NAPS 1.62 2.03 2.00 1.87 1.79 1.67 1.68 -0.60%
Adjusted Per Share Value based on latest NOSH - 262,394
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 369.33 318.18 310.59 317.09 281.90 253.82 248.47 6.82%
EPS 35.05 35.70 34.47 30.21 36.34 22.74 19.40 10.35%
DPS 42.86 60.20 30.04 29.85 26.06 26.17 0.00 -
NAPS 1.6143 2.0421 1.9991 1.8766 1.7929 1.6696 1.6958 -0.81%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 4.00 4.26 4.10 4.24 4.12 4.04 3.82 -
P/RPS 1.08 1.35 1.32 1.34 1.46 1.59 1.55 -5.83%
P/EPS 11.37 12.00 11.89 14.08 11.36 17.76 19.88 -8.88%
EY 8.79 8.33 8.41 7.10 8.81 5.63 5.03 9.74%
DY 10.75 14.08 7.32 7.08 6.31 6.44 0.00 -
P/NAPS 2.47 2.10 2.05 2.27 2.30 2.42 2.27 1.41%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 06/08/08 08/08/07 09/08/06 09/08/05 23/08/04 13/08/03 15/08/02 -
Price 4.46 3.94 4.04 4.30 4.38 3.88 4.06 -
P/RPS 1.20 1.25 1.30 1.36 1.56 1.53 1.65 -5.16%
P/EPS 12.68 11.10 11.71 14.28 12.07 17.06 21.13 -8.15%
EY 7.89 9.01 8.54 7.00 8.28 5.86 4.73 8.89%
DY 9.64 15.23 7.43 6.98 5.94 6.70 0.00 -
P/NAPS 2.75 1.94 2.02 2.30 2.45 2.32 2.42 2.15%

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