[JERNEH] QoQ TTM Result on 30-Jun-2005 [#2]

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
TTM Result
Revenue	205,000	194,322	190,976	183,999	184,823	185,616	172,726	12.10%
YoY %	5.50%	1.75%	3.79%	-0.45%	-0.43%	7.46%	-	-
Horiz. %	118.69%	112.50%	110.57%	106.53%	107.00%	107.46%	100.00%	-
PBT	28,032	25,835	28,075	24,601	25,777	33,923	33,016	-10.34%
YoY %	8.50%	-7.98%	14.12%	-4.56%	-24.01%	2.75%	-	-
Horiz. %	84.90%	78.25%	85.03%	74.51%	78.07%	102.75%	100.00%	-
Tax	-5,911	-4,870	-5,277	-4,480	-9,823	-12,951	-12,595	-39.63%
YoY %	-21.38%	7.71%	-17.79%	54.39%	24.15%	-2.83%	-	-
Horiz. %	46.93%	38.67%	41.90%	35.57%	77.99%	102.83%	100.00%	-
NP	22,121	20,965	22,798	20,121	15,954	20,972	20,421	5.48%
YoY %	5.51%	-8.04%	13.30%	26.12%	-23.93%	2.70%	-	-
Horiz. %	108.32%	102.66%	111.64%	98.53%	78.13%	102.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,697	14,058	17,499	16,739	16,500	21,518	20,967	-21.10%
YoY %	4.55%	-19.66%	4.54%	1.45%	-23.32%	2.63%	-	-
Horiz. %	70.10%	67.05%	83.46%	79.83%	78.70%	102.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.09%	18.85%	18.80%	18.21%	38.11%	38.18%	38.15%	-
YoY %	11.88%	0.27%	3.24%	-52.22%	-0.18%	0.08%	-	-
Horiz. %	55.28%	49.41%	49.28%	47.73%	99.90%	100.08%	100.00%	-
Total Cost	182,879	173,357	168,178	163,878	168,869	164,644	152,305	12.98%
YoY %	5.49%	3.08%	2.62%	-2.96%	2.57%	8.10%	-	-
Horiz. %	120.07%	113.82%	110.42%	107.60%	110.88%	108.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	406,586	283,706	286,990	272,934	275,186	216,103	263,791	33.46%
YoY %	43.31%	-1.14%	5.15%	-0.82%	27.34%	-18.08%	-	-
Horiz. %	154.13%	107.55%	108.79%	103.47%	104.32%	81.92%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	5,435	5,435	8,838	8,838	8,838	8,838	-	-
YoY %	0.00%	-38.50%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	61.50%	61.50%	100.00%	100.00%	100.00%	100.00%	-	-
Div Payout %	36.98%	38.66%	50.51%	52.80%	53.57%	41.08%	-	-
YoY %	-4.35%	-23.46%	-4.34%	-1.44%	30.40%	0.00%	-	-
Horiz. %	90.02%	94.11%	122.96%	128.53%	130.40%	100.00%	-	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	406,586	283,706	286,990	272,934	275,186	216,103	263,791	33.46%
YoY %	43.31%	-1.14%	5.15%	-0.82%	27.34%	-18.08%	-	-
Horiz. %	154.13%	107.55%	108.79%	103.47%	104.32%	81.92%	100.00%	-
NOSH	151,147	108,700	143,495	108,739	108,769	108,051	108,111	25.05%
YoY %	39.05%	-24.25%	31.96%	-0.03%	0.66%	-0.06%	-	-
Horiz. %	139.81%	100.54%	132.73%	100.58%	100.61%	99.94%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	10.79%	10.79%	11.94%	10.94%	8.63%	11.30%	11.82%	-
YoY %	0.00%	-9.63%	9.14%	26.77%	-23.63%	-4.40%	-	-
Horiz. %	91.29%	91.29%	101.02%	92.55%	73.01%	95.60%	100.00%	-
ROE	3.61%	4.96%	6.10%	6.13%	6.00%	9.96%	7.95%	-
YoY %	-27.22%	-18.69%	-0.49%	2.17%	-39.76%	25.28%	-	-
Horiz. %	45.41%	62.39%	76.73%	77.11%	75.47%	125.28%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	135.63	178.77	133.09	169.21	169.92	171.78	159.77	-10.35%
YoY %	-24.13%	34.32%	-21.35%	-0.42%	-1.08%	7.52%	-	-
Horiz. %	84.89%	111.89%	83.30%	105.91%	106.35%	107.52%	100.00%	-
EPS	9.72	12.93	12.19	15.39	15.17	19.91	19.39	-36.92%
YoY %	-24.83%	6.07%	-20.79%	1.45%	-23.81%	2.68%	-	-
Horiz. %	50.13%	66.68%	62.87%	79.37%	78.24%	102.68%	100.00%	-
DPS	3.60	5.00	6.16	8.18	8.18	8.18	0.00	-
YoY %	-28.00%	-18.83%	-24.69%	0.00%	0.00%	0.00%	-	-
Horiz. %	44.01%	61.12%	75.31%	100.00%	100.00%	100.00%	-	-
NAPS	2.69	2.61	2.00	2.51	2.53	2.00	2.44	6.72%
YoY %	3.07%	30.50%	-20.32%	-0.79%	26.50%	-18.03%	-	-
Horiz. %	110.25%	106.97%	81.97%	102.87%	103.69%	81.97%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 108,739
RPS	83.98	79.61	78.23	75.38	75.71	76.04	70.76	12.10%
YoY %	5.49%	1.76%	3.78%	-0.44%	-0.43%	7.46%	-	-
Horiz. %	118.68%	112.51%	110.56%	106.53%	107.00%	107.46%	100.00%	-
EPS	6.02	5.76	7.17	6.86	6.76	8.81	8.59	-21.11%
YoY %	4.51%	-19.67%	4.52%	1.48%	-23.27%	2.56%	-	-
Horiz. %	70.08%	67.05%	83.47%	79.86%	78.70%	102.56%	100.00%	-
DPS	2.23	2.23	3.62	3.62	3.62	3.62	0.00	-
YoY %	0.00%	-38.40%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	61.60%	61.60%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	1.6656	1.1622	1.1757	1.1181	1.1273	0.8853	1.0806	33.47%
YoY %	43.31%	-1.15%	5.15%	-0.82%	27.34%	-18.07%	-	-
Horiz. %	154.14%	107.55%	108.80%	103.47%	104.32%	81.93%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	2.03	2.08	2.12	2.18	2.16	2.45	2.19	-
P/RPS	1.50	1.16	1.59	1.29	1.27	1.43	1.37	6.23%
YoY %	29.31%	-27.04%	23.26%	1.57%	-11.19%	4.38%	-	-
Horiz. %	109.49%	84.67%	116.06%	94.16%	92.70%	104.38%	100.00%	-
P/EPS	20.88	16.08	17.38	14.16	14.24	12.30	11.29	50.72%
YoY %	29.85%	-7.48%	22.74%	-0.56%	15.77%	8.95%	-	-
Horiz. %	184.94%	142.43%	153.94%	125.42%	126.13%	108.95%	100.00%	-
EY	4.79	6.22	5.75	7.06	7.02	8.13	8.86	-33.66%
YoY %	-22.99%	8.17%	-18.56%	0.57%	-13.65%	-8.24%	-	-
Horiz. %	54.06%	70.20%	64.90%	79.68%	79.23%	91.76%	100.00%	-
DY	1.77	2.40	2.91	3.75	3.79	3.34	0.00	-
YoY %	-26.25%	-17.53%	-22.40%	-1.06%	13.47%	0.00%	-	-
Horiz. %	52.99%	71.86%	87.13%	112.28%	113.47%	100.00%	-	-
P/NAPS	0.75	0.80	1.06	0.87	0.85	1.23	0.90	-11.45%
YoY %	-6.25%	-24.53%	21.84%	2.35%	-30.89%	36.67%	-	-
Horiz. %	83.33%	88.89%	117.78%	96.67%	94.44%	136.67%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	24/05/06	22/02/06	29/11/05	24/08/05	25/05/05	25/02/05	25/11/04	-
Price	2.03	2.07	2.07	2.16	2.17	2.31	2.22	-
P/RPS	1.50	1.16	1.56	1.28	1.28	1.34	1.39	5.21%
YoY %	29.31%	-25.64%	21.88%	0.00%	-4.48%	-3.60%	-	-
Horiz. %	107.91%	83.45%	112.23%	92.09%	92.09%	96.40%	100.00%	-
P/EPS	20.88	16.01	16.97	14.03	14.30	11.60	11.45	49.31%
YoY %	30.42%	-5.66%	20.96%	-1.89%	23.28%	1.31%	-	-
Horiz. %	182.36%	139.83%	148.21%	122.53%	124.89%	101.31%	100.00%	-
EY	4.79	6.25	5.89	7.13	6.99	8.62	8.74	-33.05%
YoY %	-23.36%	6.11%	-17.39%	2.00%	-18.91%	-1.37%	-	-
Horiz. %	54.81%	71.51%	67.39%	81.58%	79.98%	98.63%	100.00%	-
DY	1.77	2.42	2.98	3.79	3.77	3.54	0.00	-
YoY %	-26.86%	-18.79%	-21.37%	0.53%	6.50%	0.00%	-	-
Horiz. %	50.00%	68.36%	84.18%	107.06%	106.50%	100.00%	-	-
P/NAPS	0.75	0.79	1.04	0.86	0.86	1.16	0.91	-12.10%
YoY %	-5.06%	-24.04%	20.93%	0.00%	-25.86%	27.47%	-	-
Horiz. %	82.42%	86.81%	114.29%	94.51%	94.51%	127.47%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos