[JERNEH] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -2.51%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 182,978 174,453 171,328 162,644 165,753 148,312 150,098 14.04%
PBT 33,922 30,581 36,058 36,868 34,940 35,241 34,666 -1.42%
Tax -12,951 -14,456 -17,708 -14,044 -11,529 -13,722 -12,096 4.63%
NP 20,971 16,125 18,350 22,824 23,411 21,518 22,570 -4.75%
-
NP to SH 20,971 20,265 18,350 22,824 23,411 21,518 22,570 -4.75%
-
Tax Rate 38.18% 47.27% 49.11% 38.09% 33.00% 38.94% 34.89% -
Total Cost 162,007 158,328 152,978 139,820 142,342 126,793 127,528 17.21%
-
Net Worth 273,567 263,711 261,525 262,109 252,878 240,770 235,540 10.44%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 20,890 - - - - - - -
Div Payout % 99.62% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 273,567 263,711 261,525 262,109 252,878 240,770 235,540 10.44%
NOSH 108,129 108,078 108,068 107,863 105,366 105,140 104,684 2.17%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.46% 9.24% 10.71% 14.03% 14.12% 14.51% 15.04% -
ROE 7.67% 7.68% 7.02% 8.71% 9.26% 8.94% 9.58% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 169.22 161.41 158.54 150.79 157.31 141.06 143.38 11.62%
EPS 19.40 14.92 16.98 21.16 22.25 20.47 21.56 -6.76%
DPS 19.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.44 2.42 2.43 2.40 2.29 2.25 8.09%
Adjusted Per Share Value based on latest NOSH - 107,863
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 74.96 71.47 70.19 66.63 67.90 60.76 61.49 14.04%
EPS 8.59 8.30 7.52 9.35 9.59 8.82 9.25 -4.79%
DPS 8.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1207 1.0803 1.0714 1.0737 1.0359 0.9863 0.9649 10.44%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.45 2.19 2.28 2.42 2.34 2.36 2.04 -
P/RPS 1.45 1.36 1.44 1.60 1.49 1.67 1.42 1.39%
P/EPS 12.63 11.68 13.43 11.44 10.53 11.53 9.46 21.14%
EY 7.92 8.56 7.45 8.74 9.50 8.67 10.57 -17.43%
DY 7.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.90 0.94 1.00 0.97 1.03 0.91 4.32%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 25/11/04 26/08/04 27/05/04 27/02/04 27/11/03 26/08/03 -
Price 2.31 2.22 2.16 2.35 2.50 2.32 2.44 -
P/RPS 1.37 1.38 1.36 1.56 1.59 1.64 1.70 -13.34%
P/EPS 11.91 11.84 12.72 11.11 11.25 11.34 11.32 3.42%
EY 8.40 8.45 7.86 9.00 8.89 8.82 8.84 -3.33%
DY 8.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.89 0.97 1.04 1.01 1.08 -10.74%

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