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

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	216,355	214,447	217,778	213,873	212,678	205,000	194,322	7.44%
YoY %	0.89%	-1.53%	1.83%	0.56%	3.75%	5.50%	-	-
Horiz. %	111.34%	110.36%	112.07%	110.06%	109.45%	105.50%	100.00%	-
PBT	37,008	35,189	30,176	28,168	30,346	28,032	25,835	27.15%
YoY %	5.17%	16.61%	7.13%	-7.18%	8.25%	8.50%	-	-
Horiz. %	143.25%	136.21%	116.80%	109.03%	117.46%	108.50%	100.00%	-
Tax	-16,502	-15,391	-13,954	-7,960	-9,158	-5,911	-4,870	126.10%
YoY %	-7.22%	-10.30%	-75.30%	13.08%	-54.93%	-21.38%	-	-
Horiz. %	338.85%	316.04%	286.53%	163.45%	188.05%	121.38%	100.00%	-
NP	20,506	19,798	16,222	20,208	21,188	22,121	20,965	-1.46%
YoY %	3.58%	22.04%	-19.72%	-4.63%	-4.22%	5.51%	-	-
Horiz. %	97.81%	94.43%	77.38%	96.39%	101.06%	105.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,614	15,386	12,540	15,916	16,133	14,697	14,058	7.26%
YoY %	1.48%	22.70%	-21.21%	-1.35%	9.77%	4.55%	-	-
Horiz. %	111.07%	109.45%	89.20%	113.22%	114.76%	104.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.59%	43.74%	46.24%	28.26%	30.18%	21.09%	18.85%	-
YoY %	1.94%	-5.41%	63.62%	-6.36%	43.10%	11.88%	-	-
Horiz. %	236.55%	232.04%	245.31%	149.92%	160.11%	111.88%	100.00%	-
Total Cost	195,849	194,649	201,556	193,665	191,490	182,879	173,357	8.49%
YoY %	0.62%	-3.43%	4.07%	1.14%	4.71%	5.49%	-	-
Horiz. %	112.97%	112.28%	116.27%	111.71%	110.46%	105.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	301,328	298,862	886,221	296,032	294,878	406,586	283,706	4.11%
YoY %	0.83%	-66.28%	199.37%	0.39%	-27.47%	43.31%	-	-
Horiz. %	106.21%	105.34%	312.37%	104.34%	103.94%	143.31%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	16,472	16,472	16,472	5,435	5,435	5,435	5,435	109.85%
YoY %	0.00%	0.00%	203.07%	0.00%	0.00%	0.00%	-	-
Horiz. %	303.07%	303.07%	303.07%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	105.50%	107.06%	131.36%	34.15%	33.69%	36.98%	38.66%	-
YoY %	-1.46%	-18.50%	284.66%	1.37%	-8.90%	-4.35%	-	-
Horiz. %	272.89%	276.93%	339.78%	88.33%	87.14%	95.65%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	301,328	298,862	886,221	296,032	294,878	406,586	283,706	4.11%
YoY %	0.83%	-66.28%	199.37%	0.39%	-27.47%	43.31%	-	-
Horiz. %	106.21%	105.34%	312.37%	104.34%	103.94%	143.31%	100.00%	-
NOSH	112,857	110,689	329,450	109,237	109,214	151,147	108,700	2.54%
YoY %	1.96%	-66.40%	201.59%	0.02%	-27.74%	39.05%	-	-
Horiz. %	103.82%	101.83%	303.08%	100.49%	100.47%	139.05%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	9.48%	9.23%	7.45%	9.45%	9.96%	10.79%	10.79%	-
YoY %	2.71%	23.89%	-21.16%	-5.12%	-7.69%	0.00%	-	-
Horiz. %	87.86%	85.54%	69.05%	87.58%	92.31%	100.00%	100.00%	-
ROE	5.18%	5.15%	1.41%	5.38%	5.47%	3.61%	4.96%	-
YoY %	0.58%	265.25%	-73.79%	-1.65%	51.52%	-27.22%	-	-
Horiz. %	104.44%	103.83%	28.43%	108.47%	110.28%	72.78%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	191.71	193.74	66.10	195.79	194.73	135.63	178.77	4.78%
YoY %	-1.05%	193.10%	-66.24%	0.54%	43.57%	-24.13%	-	-
Horiz. %	107.24%	108.37%	36.97%	109.52%	108.93%	75.87%	100.00%	-
EPS	13.84	13.90	3.81	14.57	14.77	9.72	12.93	4.65%
YoY %	-0.43%	264.83%	-73.85%	-1.35%	51.95%	-24.83%	-	-
Horiz. %	107.04%	107.50%	29.47%	112.68%	114.23%	75.17%	100.00%	-
DPS	14.60	14.88	5.00	4.98	4.98	3.60	5.00	104.69%
YoY %	-1.88%	197.60%	0.40%	0.00%	38.33%	-28.00%	-	-
Horiz. %	292.00%	297.60%	100.00%	99.60%	99.60%	72.00%	100.00%	-
NAPS	2.67	2.70	2.69	2.71	2.70	2.69	2.61	1.53%
YoY %	-1.11%	0.37%	-0.74%	0.37%	0.37%	3.07%	-	-
Horiz. %	102.30%	103.45%	103.07%	103.83%	103.45%	103.07%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 109,237
RPS	88.63	87.85	89.21	87.61	87.12	83.98	79.61	7.43%
YoY %	0.89%	-1.52%	1.83%	0.56%	3.74%	5.49%	-	-
Horiz. %	111.33%	110.35%	112.06%	110.05%	109.43%	105.49%	100.00%	-
EPS	6.40	6.30	5.14	6.52	6.61	6.02	5.76	7.29%
YoY %	1.59%	22.57%	-21.17%	-1.36%	9.80%	4.51%	-	-
Horiz. %	111.11%	109.38%	89.24%	113.19%	114.76%	104.51%	100.00%	-
DPS	6.75	6.75	6.75	2.23	2.23	2.23	2.23	109.67%
YoY %	0.00%	0.00%	202.69%	0.00%	0.00%	0.00%	-	-
Horiz. %	302.69%	302.69%	302.69%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.2344	1.2243	3.6305	1.2127	1.208	1.6656	1.1622	4.11%
YoY %	0.82%	-66.28%	199.37%	0.39%	-27.47%	43.31%	-	-
Horiz. %	106.21%	105.34%	312.38%	104.35%	103.94%	143.31%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-16.52%	-62.78%	225.26%	-4.04%	-34.00%	29.31%	-	-
Horiz. %	82.76%	99.14%	266.38%	81.90%	85.34%	129.31%	100.00%	-
P/EPS	13.30	15.97	53.59	12.77	13.07	20.88	16.08	-11.91%
YoY %	-16.72%	-70.20%	319.66%	-2.30%	-37.40%	29.85%	-	-
Horiz. %	82.71%	99.32%	333.27%	79.42%	81.28%	129.85%	100.00%	-
EY	7.52	6.26	1.87	7.83	7.65	4.79	6.22	13.52%
YoY %	20.13%	234.76%	-76.12%	2.35%	59.71%	-22.99%	-	-
Horiz. %	120.90%	100.64%	30.06%	125.88%	122.99%	77.01%	100.00%	-
DY	7.93	6.70	2.45	2.67	2.58	1.77	2.40	122.32%
YoY %	18.36%	173.47%	-8.24%	3.49%	45.76%	-26.25%	-	-
Horiz. %	330.42%	279.17%	102.08%	111.25%	107.50%	73.75%	100.00%	-
P/NAPS	0.69	0.82	0.76	0.69	0.71	0.75	0.80	-9.41%
YoY %	-15.85%	7.89%	10.14%	-2.82%	-5.33%	-6.25%	-	-
Horiz. %	86.25%	102.50%	95.00%	86.25%	88.75%	93.75%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-30.43%	-66.37%	248.98%	2.08%	-36.00%	29.31%	-	-
Horiz. %	68.97%	99.14%	294.83%	84.48%	82.76%	129.31%	100.00%	-
P/EPS	11.06	15.97	59.37	13.18	12.66	20.88	16.01	-21.90%
YoY %	-30.75%	-73.10%	350.46%	4.11%	-39.37%	30.42%	-	-
Horiz. %	69.08%	99.75%	370.83%	82.32%	79.08%	130.42%	100.00%	-
EY	9.04	6.26	1.68	7.59	7.90	4.79	6.25	27.98%
YoY %	44.41%	272.62%	-77.87%	-3.92%	64.93%	-23.36%	-	-
Horiz. %	144.64%	100.16%	26.88%	121.44%	126.40%	76.64%	100.00%	-
DY	9.54	6.70	2.21	2.59	2.66	1.77	2.42	150.17%
YoY %	42.39%	203.17%	-14.67%	-2.63%	50.28%	-26.86%	-	-
Horiz. %	394.21%	276.86%	91.32%	107.02%	109.92%	73.14%	100.00%	-
P/NAPS	0.57	0.82	0.84	0.71	0.69	0.75	0.79	-19.60%
YoY %	-30.49%	-2.38%	18.31%	2.90%	-8.00%	-5.06%	-	-
Horiz. %	72.15%	103.80%	106.33%	89.87%	87.34%	94.94%	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