[JERNEH] QoQ TTM Result on 30-Sep-2006 [#3]

Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -1.35%
YoY- -9.05%
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 216,355 214,447 217,778 213,873 212,678 205,000 194,322 7.44%
PBT 37,008 35,189 30,176 28,168 30,346 28,032 25,835 27.15%
Tax -16,502 -15,391 -13,954 -7,960 -9,158 -5,911 -4,870 126.10%
NP 20,506 19,798 16,222 20,208 21,188 22,121 20,965 -1.46%
-
NP to SH 15,614 15,386 12,540 15,916 16,133 14,697 14,058 7.26%
-
Tax Rate 44.59% 43.74% 46.24% 28.26% 30.18% 21.09% 18.85% -
Total Cost 195,849 194,649 201,556 193,665 191,490 182,879 173,357 8.49%
-
Net Worth 301,328 298,862 886,221 296,032 294,878 406,586 283,706 4.11%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 16,472 16,472 16,472 5,435 5,435 5,435 5,435 109.85%
Div Payout % 105.50% 107.06% 131.36% 34.15% 33.69% 36.98% 38.66% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 301,328 298,862 886,221 296,032 294,878 406,586 283,706 4.11%
NOSH 112,857 110,689 329,450 109,237 109,214 151,147 108,700 2.54%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.48% 9.23% 7.45% 9.45% 9.96% 10.79% 10.79% -
ROE 5.18% 5.15% 1.41% 5.38% 5.47% 3.61% 4.96% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 191.71 193.74 66.10 195.79 194.73 135.63 178.77 4.78%
EPS 13.84 13.90 3.81 14.57 14.77 9.72 12.93 4.65%
DPS 14.60 14.88 5.00 4.98 4.98 3.60 5.00 104.69%
NAPS 2.67 2.70 2.69 2.71 2.70 2.69 2.61 1.53%
Adjusted Per Share Value based on latest NOSH - 109,237
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 88.63 87.85 89.21 87.61 87.12 83.98 79.61 7.43%
EPS 6.40 6.30 5.14 6.52 6.61 6.02 5.76 7.29%
DPS 6.75 6.75 6.75 2.23 2.23 2.23 2.23 109.67%
NAPS 1.2344 1.2243 3.6305 1.2127 1.208 1.6656 1.1622 4.11%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.84 2.22 2.04 1.86 1.93 2.03 2.08 -
P/RPS 0.96 1.15 3.09 0.95 0.99 1.50 1.16 -11.88%
P/EPS 13.30 15.97 53.59 12.77 13.07 20.88 16.08 -11.91%
EY 7.52 6.26 1.87 7.83 7.65 4.79 6.22 13.52%
DY 7.93 6.70 2.45 2.67 2.58 1.77 2.40 122.32%
P/NAPS 0.69 0.82 0.76 0.69 0.71 0.75 0.80 -9.41%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 24/05/07 28/02/07 29/11/06 30/08/06 24/05/06 22/02/06 -
Price 1.53 2.22 2.26 1.92 1.87 2.03 2.07 -
P/RPS 0.80 1.15 3.42 0.98 0.96 1.50 1.16 -21.99%
P/EPS 11.06 15.97 59.37 13.18 12.66 20.88 16.01 -21.90%
EY 9.04 6.26 1.68 7.59 7.90 4.79 6.25 27.98%
DY 9.54 6.70 2.21 2.59 2.66 1.77 2.42 150.17%
P/NAPS 0.57 0.82 0.84 0.71 0.69 0.75 0.79 -19.60%

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