[JERNEH] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 7.97%
YoY- 21.28%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 207,236 188,860 220,160 211,185 210,082 202,184 195,270 4.05%
PBT 40,100 33,124 29,542 25,896 26,436 13,072 27,024 30.18%
Tax -14,438 -11,444 -13,880 -8,344 -9,342 -5,696 -7,267 58.23%
NP 25,662 21,680 15,662 17,552 17,094 7,376 19,757 19.10%
-
NP to SH 19,090 16,692 10,918 13,973 12,942 7,376 15,104 16.94%
-
Tax Rate 36.00% 34.55% 46.98% 32.22% 35.34% 43.57% 26.89% -
Total Cost 181,574 167,180 204,498 193,633 192,988 194,808 175,513 2.29%
-
Net Worth 301,242 298,862 293,496 295,841 294,632 406,586 284,840 3.81%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 5,455 4,366 - - 5,435 -
Div Payout % - - 49.97% 31.25% - - 35.99% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 301,242 298,862 293,496 295,841 294,632 406,586 284,840 3.81%
NOSH 112,825 110,689 109,106 109,166 109,123 151,147 108,717 2.51%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 12.38% 11.48% 7.11% 8.31% 8.14% 3.65% 10.12% -
ROE 6.34% 5.59% 3.72% 4.72% 4.39% 1.81% 5.30% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 183.68 170.62 201.78 193.45 192.52 133.77 179.61 1.50%
EPS 16.92 15.08 14.35 12.80 11.86 4.88 13.84 14.37%
DPS 0.00 0.00 5.00 4.00 0.00 0.00 5.00 -
NAPS 2.67 2.70 2.69 2.71 2.70 2.69 2.62 1.27%
Adjusted Per Share Value based on latest NOSH - 109,237
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 84.90 77.37 90.19 86.51 86.06 82.83 79.99 4.06%
EPS 7.82 6.84 4.47 5.72 5.30 3.02 6.19 16.91%
DPS 0.00 0.00 2.23 1.79 0.00 0.00 2.23 -
NAPS 1.2341 1.2243 1.2023 1.2119 1.207 1.6656 1.1669 3.81%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.84 2.22 2.04 1.86 1.93 2.03 2.08 -
P/RPS 1.00 1.30 1.01 0.96 1.00 1.52 1.16 -9.44%
P/EPS 10.87 14.72 20.39 14.53 16.27 41.60 14.97 -19.26%
EY 9.20 6.79 4.91 6.88 6.15 2.40 6.68 23.85%
DY 0.00 0.00 2.45 2.15 0.00 0.00 2.40 -
P/NAPS 0.69 0.82 0.76 0.69 0.71 0.75 0.79 -8.65%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 24/05/07 28/02/07 29/11/06 30/08/06 24/05/06 22/02/06 -
Price 1.53 2.22 2.26 1.92 1.87 2.03 2.07 -
P/RPS 0.83 1.30 1.12 0.99 0.97 1.52 1.15 -19.58%
P/EPS 9.04 14.72 22.58 15.00 15.77 41.60 14.90 -28.39%
EY 11.06 6.79 4.43 6.67 6.34 2.40 6.71 39.66%
DY 0.00 0.00 2.21 2.08 0.00 0.00 2.42 -
P/NAPS 0.57 0.82 0.84 0.71 0.69 0.75 0.79 -19.60%

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