[JTINTER] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
05-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 2.38%
YoY- 71.0%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 826,740 811,066 813,454 722,489 663,085 641,006 596,965 5.57%
PBT 129,939 120,480 122,546 103,457 72,683 77,910 78,769 8.69%
Tax -38,296 -30,003 -35,463 -16,333 -21,733 -27,179 -21,265 10.29%
NP 91,643 90,477 87,083 87,124 50,950 50,731 57,504 8.07%
-
NP to SH 91,643 90,477 87,083 87,124 50,950 50,731 57,504 8.07%
-
Tax Rate 29.47% 24.90% 28.94% 15.79% 29.90% 34.89% 27.00% -
Total Cost 735,097 720,589 726,371 635,365 612,135 590,275 539,461 5.29%
-
Net Worth 539,758 502,962 470,999 441,354 263,222 429,776 374,380 6.28%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 117,707 78,701 78,051 68,129 68,440 - 103,876 2.10%
Div Payout % 128.44% 86.99% 89.63% 78.20% 134.33% - 180.64% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 539,758 502,962 470,999 441,354 263,222 429,776 374,380 6.28%
NOSH 262,018 260,602 261,666 262,710 263,222 263,666 259,986 0.12%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 11.08% 11.16% 10.71% 12.06% 7.68% 7.91% 9.63% -
ROE 16.98% 17.99% 18.49% 19.74% 19.36% 11.80% 15.36% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 315.53 311.23 310.87 275.01 251.91 243.11 229.61 5.43%
EPS 34.98 34.72 33.28 33.16 19.36 19.24 22.12 7.93%
DPS 45.00 30.00 30.00 25.93 26.00 0.00 39.95 2.00%
NAPS 2.06 1.93 1.80 1.68 1.00 1.63 1.44 6.14%
Adjusted Per Share Value based on latest NOSH - 262,710
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 316.19 310.19 311.11 276.32 253.60 245.15 228.31 5.57%
EPS 35.05 34.60 33.30 33.32 19.49 19.40 21.99 8.07%
DPS 45.02 30.10 29.85 26.06 26.17 0.00 39.73 2.10%
NAPS 2.0643 1.9236 1.8013 1.688 1.0067 1.6437 1.4318 6.28%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.24 4.10 4.34 4.48 3.84 4.12 3.50 -
P/RPS 1.34 1.32 1.40 1.63 1.52 1.69 1.52 -2.07%
P/EPS 12.12 11.81 13.04 13.51 19.84 21.41 15.82 -4.34%
EY 8.25 8.47 7.67 7.40 5.04 4.67 6.32 4.53%
DY 10.61 7.32 6.91 5.79 6.77 0.00 11.42 -1.21%
P/NAPS 2.06 2.12 2.41 2.67 3.84 2.53 2.43 -2.71%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 09/05/07 10/05/06 20/05/05 05/05/04 08/05/03 05/07/02 03/05/01 -
Price 4.32 4.12 4.34 4.26 4.08 3.88 3.82 -
P/RPS 1.37 1.32 1.40 1.55 1.62 1.60 1.66 -3.14%
P/EPS 12.35 11.87 13.04 12.85 21.08 20.17 17.27 -5.43%
EY 8.10 8.43 7.67 7.78 4.74 4.96 5.79 5.75%
DY 10.42 7.28 6.91 6.09 6.37 0.00 10.46 -0.06%
P/NAPS 2.10 2.13 2.41 2.54 4.08 2.38 2.65 -3.80%

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