[JERNEH] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -21.87%
YoY- -27.71%
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 212,102 207,236 188,860 220,160 211,185 210,082 202,184 3.24%
PBT 47,334 40,100 33,124 29,542 25,896 26,436 13,072 135.62%
Tax -16,044 -14,438 -11,444 -13,880 -8,344 -9,342 -5,696 99.32%
NP 31,290 25,662 21,680 15,662 17,552 17,094 7,376 161.82%
-
NP to SH 24,026 19,090 16,692 10,918 13,973 12,942 7,376 119.58%
-
Tax Rate 33.90% 36.00% 34.55% 46.98% 32.22% 35.34% 43.57% -
Total Cost 180,812 181,574 167,180 204,498 193,633 192,988 194,808 -4.84%
-
Net Worth 343,520 301,242 298,862 293,496 295,841 294,632 406,586 -10.61%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 5,922 - - 5,455 4,366 - - -
Div Payout % 24.65% - - 49.97% 31.25% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 343,520 301,242 298,862 293,496 295,841 294,632 406,586 -10.61%
NOSH 148,069 112,825 110,689 109,106 109,166 109,123 151,147 -1.36%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.75% 12.38% 11.48% 7.11% 8.31% 8.14% 3.65% -
ROE 6.99% 6.34% 5.59% 3.72% 4.72% 4.39% 1.81% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 143.25 183.68 170.62 201.78 193.45 192.52 133.77 4.66%
EPS 16.23 16.92 15.08 14.35 12.80 11.86 4.88 122.64%
DPS 4.00 0.00 0.00 5.00 4.00 0.00 0.00 -
NAPS 2.32 2.67 2.70 2.69 2.71 2.70 2.69 -9.38%
Adjusted Per Share Value based on latest NOSH - 329,450
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 86.89 84.90 77.37 90.19 86.51 86.06 82.83 3.23%
EPS 9.84 7.82 6.84 4.47 5.72 5.30 3.02 119.62%
DPS 2.43 0.00 0.00 2.23 1.79 0.00 0.00 -
NAPS 1.4073 1.2341 1.2243 1.2023 1.2119 1.207 1.6656 -10.61%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.65 1.84 2.22 2.04 1.86 1.93 2.03 -
P/RPS 1.15 1.00 1.30 1.01 0.96 1.00 1.52 -16.95%
P/EPS 10.17 10.87 14.72 20.39 14.53 16.27 41.60 -60.86%
EY 9.83 9.20 6.79 4.91 6.88 6.15 2.40 155.77%
DY 2.42 0.00 0.00 2.45 2.15 0.00 0.00 -
P/NAPS 0.71 0.69 0.82 0.76 0.69 0.71 0.75 -3.58%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 24/05/07 28/02/07 29/11/06 30/08/06 24/05/06 -
Price 1.58 1.53 2.22 2.26 1.92 1.87 2.03 -
P/RPS 1.10 0.83 1.30 1.12 0.99 0.97 1.52 -19.37%
P/EPS 9.74 9.04 14.72 22.58 15.00 15.77 41.60 -61.97%
EY 10.27 11.06 6.79 4.43 6.67 6.34 2.40 163.34%
DY 2.53 0.00 0.00 2.21 2.08 0.00 0.00 -
P/NAPS 0.68 0.57 0.82 0.84 0.71 0.69 0.75 -6.31%

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