[JERNEH] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 28.6%
YoY- 26.16%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 222,908 221,272 216,558 218,466 216,355 214,447 217,778 1.56%
PBT 37,430 45,173 45,414 46,255 37,008 35,189 30,176 15.45%
Tax -16,255 -18,130 -18,211 -19,729 -16,502 -15,391 -13,954 10.72%
NP 21,175 27,043 27,203 26,526 20,506 19,798 16,222 19.45%
-
NP to SH 13,424 18,360 19,083 20,080 15,614 15,386 12,540 4.65%
-
Tax Rate 43.43% 40.13% 40.10% 42.65% 44.59% 43.74% 46.24% -
Total Cost 201,733 194,229 189,355 191,940 195,849 194,649 201,556 0.05%
-
Net Worth 417,833 422,670 295,882 343,741 301,328 298,862 886,221 -39.45%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 7,397 7,397 7,397 16,472 16,472 16,472 16,472 -41.38%
Div Payout % 55.10% 40.29% 38.76% 82.03% 105.50% 107.06% 131.36% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 417,833 422,670 295,882 343,741 301,328 298,862 886,221 -39.45%
NOSH 181,666 180,628 147,941 148,164 112,857 110,689 329,450 -32.77%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.50% 12.22% 12.56% 12.14% 9.48% 9.23% 7.45% -
ROE 3.21% 4.34% 6.45% 5.84% 5.18% 5.15% 1.41% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 122.70 122.50 146.38 147.45 191.71 193.74 66.10 51.09%
EPS 7.39 10.16 12.90 13.55 13.84 13.90 3.81 55.59%
DPS 4.07 4.10 5.00 11.12 14.60 14.88 5.00 -12.83%
NAPS 2.30 2.34 2.00 2.32 2.67 2.70 2.69 -9.92%
Adjusted Per Share Value based on latest NOSH - 148,164
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 91.32 90.65 88.71 89.50 88.63 87.85 89.21 1.57%
EPS 5.50 7.52 7.82 8.23 6.40 6.30 5.14 4.62%
DPS 3.03 3.03 3.03 6.75 6.75 6.75 6.75 -41.40%
NAPS 1.7117 1.7315 1.2121 1.4082 1.2344 1.2243 3.6305 -39.45%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.42 1.46 1.59 1.65 1.84 2.22 2.04 -
P/RPS 1.16 1.19 1.09 1.12 0.96 1.15 3.09 -47.99%
P/EPS 19.22 14.36 12.33 12.17 13.30 15.97 53.59 -49.55%
EY 5.20 6.96 8.11 8.21 7.52 6.26 1.87 97.86%
DY 2.87 2.80 3.14 6.74 7.93 6.70 2.45 11.13%
P/NAPS 0.62 0.62 0.80 0.71 0.69 0.82 0.76 -12.70%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 27/05/08 28/02/08 28/11/07 29/08/07 24/05/07 28/02/07 -
Price 1.50 1.56 1.56 1.58 1.53 2.22 2.26 -
P/RPS 1.22 1.27 1.07 1.07 0.80 1.15 3.42 -49.73%
P/EPS 20.30 15.35 12.09 11.66 11.06 15.97 59.37 -51.13%
EY 4.93 6.52 8.27 8.58 9.04 6.26 1.68 105.10%
DY 2.71 2.63 3.21 7.04 9.54 6.70 2.21 14.57%
P/NAPS 0.65 0.67 0.78 0.68 0.57 0.82 0.84 -15.72%

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