[JERNEH] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.54%
YoY- -16.54%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 212,678 205,000 194,322 190,976 183,999 184,823 185,616 9.52%
PBT 30,346 28,032 25,835 28,075 24,601 25,777 33,923 -7.17%
Tax -9,158 -5,911 -4,870 -5,277 -4,480 -9,823 -12,951 -20.67%
NP 21,188 22,121 20,965 22,798 20,121 15,954 20,972 0.68%
-
NP to SH 16,133 14,697 14,058 17,499 16,739 16,500 21,518 -17.51%
-
Tax Rate 30.18% 21.09% 18.85% 18.80% 18.21% 38.11% 38.18% -
Total Cost 191,490 182,879 173,357 168,178 163,878 168,869 164,644 10.62%
-
Net Worth 294,878 406,586 283,706 286,990 272,934 275,186 216,103 23.09%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 5,435 5,435 5,435 8,838 8,838 8,838 8,838 -27.74%
Div Payout % 33.69% 36.98% 38.66% 50.51% 52.80% 53.57% 41.08% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 294,878 406,586 283,706 286,990 272,934 275,186 216,103 23.09%
NOSH 109,214 151,147 108,700 143,495 108,739 108,769 108,051 0.71%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.96% 10.79% 10.79% 11.94% 10.94% 8.63% 11.30% -
ROE 5.47% 3.61% 4.96% 6.10% 6.13% 6.00% 9.96% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 194.73 135.63 178.77 133.09 169.21 169.92 171.78 8.74%
EPS 14.77 9.72 12.93 12.19 15.39 15.17 19.91 -18.09%
DPS 4.98 3.60 5.00 6.16 8.18 8.18 8.18 -28.23%
NAPS 2.70 2.69 2.61 2.00 2.51 2.53 2.00 22.21%
Adjusted Per Share Value based on latest NOSH - 143,495
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 87.12 83.98 79.61 78.23 75.38 75.71 76.04 9.51%
EPS 6.61 6.02 5.76 7.17 6.86 6.76 8.81 -17.47%
DPS 2.23 2.23 2.23 3.62 3.62 3.62 3.62 -27.66%
NAPS 1.208 1.6656 1.1622 1.1757 1.1181 1.1273 0.8853 23.09%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.93 2.03 2.08 2.12 2.18 2.16 2.45 -
P/RPS 0.99 1.50 1.16 1.59 1.29 1.27 1.43 -21.79%
P/EPS 13.07 20.88 16.08 17.38 14.16 14.24 12.30 4.14%
EY 7.65 4.79 6.22 5.75 7.06 7.02 8.13 -3.98%
DY 2.58 1.77 2.40 2.91 3.75 3.79 3.34 -15.85%
P/NAPS 0.71 0.75 0.80 1.06 0.87 0.85 1.23 -30.74%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 24/05/06 22/02/06 29/11/05 24/08/05 25/05/05 25/02/05 -
Price 1.87 2.03 2.07 2.07 2.16 2.17 2.31 -
P/RPS 0.96 1.50 1.16 1.56 1.28 1.28 1.34 -19.98%
P/EPS 12.66 20.88 16.01 16.97 14.03 14.30 11.60 6.01%
EY 7.90 4.79 6.25 5.89 7.13 6.99 8.62 -5.66%
DY 2.66 1.77 2.42 2.98 3.79 3.77 3.54 -17.39%
P/NAPS 0.69 0.75 0.79 1.04 0.86 0.86 1.16 -29.33%

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