[JTINTER] YoY TTM 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- 4.35%
YoY- 10.62%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,038,511 864,586 807,425 828,858 788,735 696,478 676,995 7.38%
PBT 134,054 114,106 123,810 124,571 118,367 99,583 68,977 11.69%
Tax -35,894 -33,050 -37,008 -31,907 -34,599 -14,485 -22,777 7.86%
NP 98,160 81,056 86,802 92,664 83,768 85,098 46,200 13.37%
-
NP to SH 98,160 81,056 86,802 92,664 83,768 85,098 46,200 13.37%
-
Tax Rate 26.78% 28.96% 29.89% 25.61% 29.23% 14.55% 33.02% -
Total Cost 940,351 783,530 720,623 736,194 704,967 611,380 630,795 6.87%
-
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 112,058 118,213 78,404 78,701 78,051 68,129 68,440 8.55%
Div Payout % 114.16% 145.84% 90.33% 84.93% 93.18% 80.06% 148.14% -
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 9.45% 9.38% 10.75% 11.18% 10.62% 12.22% 6.82% -
ROE 21.31% 16.55% 16.90% 19.49% 19.03% 19.82% 17.33% -
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 399.04 333.70 306.59 320.82 304.65 257.89 254.01 7.81%
EPS 37.72 31.28 32.96 35.87 32.36 31.51 17.33 13.82%
DPS 43.00 45.00 30.00 30.00 30.00 25.23 25.68 8.96%
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 397.18 330.66 308.80 317.00 301.65 266.37 258.92 7.38%
EPS 37.54 31.00 33.20 35.44 32.04 32.55 17.67 13.36%
DPS 42.86 45.21 29.99 30.10 29.85 26.06 26.17 8.56%
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 1.11 1.10 1.33 1.27 1.45 1.77 1.60 -5.90%
P/EPS 11.77 11.76 12.38 11.32 13.66 14.47 23.42 -10.82%
EY 8.49 8.50 8.08 8.83 7.32 6.91 4.27 12.12%
DY 9.68 12.23 7.35 7.39 6.79 5.53 6.32 7.35%
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 1.13 1.14 1.36 1.28 1.48 1.74 1.57 -5.32%
P/EPS 11.98 12.15 12.62 11.49 13.91 14.28 23.08 -10.34%
EY 8.34 8.23 7.92 8.71 7.19 7.00 4.33 11.53%
DY 9.51 11.84 7.21 7.28 6.67 5.61 6.42 6.76%
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