[JERNEH] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 1.48%
YoY- -3.22%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 221,272 216,558 218,466 216,355 214,447 217,778 213,873 2.29%
PBT 45,173 45,414 46,255 37,008 35,189 30,176 28,168 36.96%
Tax -18,130 -18,211 -19,729 -16,502 -15,391 -13,954 -7,960 73.02%
NP 27,043 27,203 26,526 20,506 19,798 16,222 20,208 21.41%
-
NP to SH 18,360 19,083 20,080 15,614 15,386 12,540 15,916 9.98%
-
Tax Rate 40.13% 40.10% 42.65% 44.59% 43.74% 46.24% 28.26% -
Total Cost 194,229 189,355 191,940 195,849 194,649 201,556 193,665 0.19%
-
Net Worth 422,670 295,882 343,741 301,328 298,862 886,221 296,032 26.76%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 7,397 7,397 16,472 16,472 16,472 16,472 5,435 22.78%
Div Payout % 40.29% 38.76% 82.03% 105.50% 107.06% 131.36% 34.15% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 422,670 295,882 343,741 301,328 298,862 886,221 296,032 26.76%
NOSH 180,628 147,941 148,164 112,857 110,689 329,450 109,237 39.79%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.22% 12.56% 12.14% 9.48% 9.23% 7.45% 9.45% -
ROE 4.34% 6.45% 5.84% 5.18% 5.15% 1.41% 5.38% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 122.50 146.38 147.45 191.71 193.74 66.10 195.79 -26.82%
EPS 10.16 12.90 13.55 13.84 13.90 3.81 14.57 -21.34%
DPS 4.10 5.00 11.12 14.60 14.88 5.00 4.98 -12.14%
NAPS 2.34 2.00 2.32 2.67 2.70 2.69 2.71 -9.31%
Adjusted Per Share Value based on latest NOSH - 112,857
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 90.65 88.71 89.50 88.63 87.85 89.21 87.61 2.29%
EPS 7.52 7.82 8.23 6.40 6.30 5.14 6.52 9.97%
DPS 3.03 3.03 6.75 6.75 6.75 6.75 2.23 22.65%
NAPS 1.7315 1.2121 1.4082 1.2344 1.2243 3.6305 1.2127 26.77%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.46 1.59 1.65 1.84 2.22 2.04 1.86 -
P/RPS 1.19 1.09 1.12 0.96 1.15 3.09 0.95 16.18%
P/EPS 14.36 12.33 12.17 13.30 15.97 53.59 12.77 8.12%
EY 6.96 8.11 8.21 7.52 6.26 1.87 7.83 -7.54%
DY 2.80 3.14 6.74 7.93 6.70 2.45 2.67 3.21%
P/NAPS 0.62 0.80 0.71 0.69 0.82 0.76 0.69 -6.87%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 28/02/08 28/11/07 29/08/07 24/05/07 28/02/07 29/11/06 -
Price 1.56 1.56 1.58 1.53 2.22 2.26 1.92 -
P/RPS 1.27 1.07 1.07 0.80 1.15 3.42 0.98 18.84%
P/EPS 15.35 12.09 11.66 11.06 15.97 59.37 13.18 10.68%
EY 6.52 8.27 8.58 9.04 6.26 1.68 7.59 -9.62%
DY 2.63 3.21 7.04 9.54 6.70 2.21 2.59 1.02%
P/NAPS 0.67 0.78 0.68 0.57 0.82 0.84 0.71 -3.78%

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