[JERNEH] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 16.16%
YoY- 247.7%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 103,976 93,832 54,130 54,542 37,646 94,885 134,293 -15.72%
PBT 5,405 -556 -862 6,214 5,283 22,167 13,304 -45.23%
Tax 269,275 284,410 289,511 56,640 47,988 28,063 23,653 408.32%
NP 274,680 283,854 288,649 62,854 53,271 50,230 36,957 282.25%
-
NP to SH 267,861 274,962 278,942 51,568 44,393 41,278 29,180 340.19%
-
Tax Rate -4,981.96% - - -911.49% -908.35% -126.60% -177.79% -
Total Cost -170,704 -190,022 -234,519 -8,312 -15,625 44,655 97,336 -
-
Net Worth 759,266 723,833 709,615 489,589 468,184 461,050 361,134 64.33%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 146 146 90 144 198 198 198 -18.42%
Div Payout % 0.05% 0.05% 0.03% 0.28% 0.45% 0.48% 0.68% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 759,266 723,833 709,615 489,589 468,184 461,050 361,134 64.33%
NOSH 201,932 182,786 181,487 180,660 180,766 180,804 180,567 7.76%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 264.18% 302.51% 533.25% 115.24% 141.51% 52.94% 27.52% -
ROE 35.28% 37.99% 39.31% 10.53% 9.48% 8.95% 8.08% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 51.49 51.33 29.83 30.19 20.83 52.48 74.37 -21.79%
EPS 132.65 150.43 153.70 28.54 24.56 22.83 16.16 308.49%
DPS 0.07 0.08 0.05 0.08 0.11 0.11 0.11 -26.07%
NAPS 3.76 3.96 3.91 2.71 2.59 2.55 2.00 52.50%
Adjusted Per Share Value based on latest NOSH - 180,660
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 42.59 38.44 22.17 22.34 15.42 38.87 55.01 -15.72%
EPS 109.73 112.64 114.27 21.13 18.19 16.91 11.95 340.28%
DPS 0.06 0.06 0.04 0.06 0.08 0.08 0.08 -17.49%
NAPS 3.1104 2.9652 2.907 2.0056 1.9179 1.8887 1.4794 64.34%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.14 2.98 2.95 2.92 2.77 2.62 1.96 -
P/RPS 6.10 5.81 9.89 9.67 13.30 4.99 2.64 75.04%
P/EPS 2.37 1.98 1.92 10.23 11.28 11.48 12.13 -66.42%
EY 42.24 50.48 52.10 9.78 8.87 8.71 8.24 198.19%
DY 0.02 0.03 0.02 0.03 0.04 0.04 0.06 -52.02%
P/NAPS 0.84 0.75 0.75 1.08 1.07 1.03 0.98 -9.79%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 17/08/11 27/05/11 28/02/11 22/11/10 13/08/10 31/05/10 25/02/10 -
Price 1.28 3.12 3.07 3.16 3.46 3.00 2.14 -
P/RPS 2.49 6.08 10.29 10.47 16.61 5.72 2.88 -9.26%
P/EPS 0.96 2.07 2.00 11.07 14.09 13.14 13.24 -82.69%
EY 103.63 48.21 50.06 9.03 7.10 7.61 7.55 476.02%
DY 0.06 0.03 0.02 0.03 0.03 0.04 0.05 12.96%
P/NAPS 0.34 0.79 0.79 1.17 1.34 1.18 1.07 -53.53%

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