[JTINTER] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -12.75%
YoY- -2.79%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 842,591 762,918 860,091 774,372 674,846 685,757 612,978 5.44%
PBT 125,834 109,298 125,378 118,685 96,299 75,854 71,252 9.93%
Tax -34,460 -26,880 -36,579 -35,785 -11,018 -24,663 -23,356 6.69%
NP 91,374 82,418 88,799 82,900 85,281 51,191 47,896 11.36%
-
NP to SH 91,374 82,418 88,799 82,900 85,281 51,191 47,896 11.36%
-
Tax Rate 27.39% 24.59% 29.17% 30.15% 11.44% 32.51% 32.78% -
Total Cost 751,217 680,500 771,292 691,472 589,565 634,566 565,082 4.85%
-
Net Worth 493,305 525,285 500,962 467,996 414,020 259,936 401,210 3.50%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 118,213 78,404 78,176 39,217 102,778 33,791 103,021 2.31%
Div Payout % 129.37% 95.13% 88.04% 47.31% 120.52% 66.01% 215.09% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 493,305 525,285 500,962 467,996 414,020 259,936 401,210 3.50%
NOSH 262,396 261,336 262,283 261,450 262,038 259,936 260,526 0.11%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 10.84% 10.80% 10.32% 10.71% 12.64% 7.46% 7.81% -
ROE 18.52% 15.69% 17.73% 17.71% 20.60% 19.69% 11.94% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 321.11 291.93 327.92 296.18 257.54 263.82 235.28 5.31%
EPS 34.82 31.54 33.86 31.71 32.55 19.69 18.38 11.23%
DPS 45.00 30.00 30.00 15.00 39.00 13.00 39.54 2.17%
NAPS 1.88 2.01 1.91 1.79 1.58 1.00 1.54 3.37%
Adjusted Per Share Value based on latest NOSH - 261,450
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 322.25 291.78 328.94 296.16 258.09 262.27 234.43 5.44%
EPS 34.95 31.52 33.96 31.71 32.62 19.58 18.32 11.36%
DPS 45.21 29.99 29.90 15.00 39.31 12.92 39.40 2.31%
NAPS 1.8866 2.009 1.9159 1.7899 1.5834 0.9941 1.5344 3.50%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 3.92 4.04 4.14 4.30 4.04 3.70 3.70 -
P/RPS 1.22 1.38 1.26 1.45 1.57 1.40 1.57 -4.11%
P/EPS 11.26 12.81 12.23 13.56 12.41 18.79 20.13 -9.22%
EY 8.88 7.81 8.18 7.37 8.06 5.32 4.97 10.15%
DY 11.48 7.43 7.25 3.49 9.65 3.51 10.69 1.19%
P/NAPS 2.09 2.01 2.17 2.40 2.56 3.70 2.40 -2.27%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 07/11/07 09/11/06 09/11/05 09/11/04 12/11/03 07/11/02 07/11/01 -
Price 3.90 4.06 4.10 4.30 4.30 3.74 3.82 -
P/RPS 1.21 1.39 1.25 1.45 1.67 1.42 1.62 -4.74%
P/EPS 11.20 12.87 12.11 13.56 13.21 18.99 20.78 -9.78%
EY 8.93 7.77 8.26 7.37 7.57 5.27 4.81 10.85%
DY 11.54 7.39 7.32 3.49 9.07 3.48 10.35 1.82%
P/NAPS 2.07 2.02 2.15 2.40 2.72 3.74 2.48 -2.96%

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