[JERNEH] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 41.85%
YoY- 18.95%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 137,269 138,935 133,782 181,767 212,033 224,659 245,075 -32.02%
PBT 40,624 35,751 34,329 37,158 29,443 34,920 32,755 15.41%
Tax -13,846 -10,331 -11,819 -12,254 -11,887 -15,550 -13,239 3.03%
NP 26,778 25,420 22,510 24,904 17,556 19,370 19,516 23.45%
-
NP to SH 26,778 25,420 22,510 24,904 17,556 19,370 19,516 23.45%
-
Tax Rate 34.08% 28.90% 34.43% 32.98% 40.37% 44.53% 40.42% -
Total Cost 110,491 113,515 111,272 156,863 194,477 205,289 225,559 -37.83%
-
Net Worth 240,598 235,735 232,604 227,602 217,002 213,426 206,446 10.73%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 167 167 167 83 83 83 - -
Div Payout % 0.62% 0.66% 0.74% 0.34% 0.47% 0.43% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 240,598 235,735 232,604 227,602 217,002 213,426 206,446 10.73%
NOSH 105,064 104,771 104,776 104,404 104,328 104,110 103,741 0.84%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 19.51% 18.30% 16.83% 13.70% 8.28% 8.62% 7.96% -
ROE 11.13% 10.78% 9.68% 10.94% 8.09% 9.08% 9.45% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 130.65 132.61 127.68 174.10 203.24 215.79 236.24 -32.59%
EPS 25.49 24.26 21.48 23.85 16.83 18.61 18.81 22.43%
DPS 0.16 0.16 0.16 0.08 0.08 0.08 0.00 -
NAPS 2.29 2.25 2.22 2.18 2.08 2.05 1.99 9.80%
Adjusted Per Share Value based on latest NOSH - 104,404
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 56.23 56.92 54.80 74.46 86.86 92.03 100.40 -32.03%
EPS 10.97 10.41 9.22 10.20 7.19 7.94 7.99 23.50%
DPS 0.07 0.07 0.07 0.03 0.03 0.03 0.00 -
NAPS 0.9856 0.9657 0.9529 0.9324 0.889 0.8743 0.8457 10.73%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 2.36 2.04 2.00 0.00 0.00 0.00 0.00 -
P/RPS 1.81 1.54 1.57 0.00 0.00 0.00 0.00 -
P/EPS 9.26 8.41 9.31 0.00 0.00 0.00 0.00 -
EY 10.80 11.89 10.74 0.00 0.00 0.00 0.00 -
DY 0.07 0.08 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.91 0.90 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 26/08/03 22/05/03 26/02/03 30/10/02 31/07/02 21/05/02 -
Price 2.32 2.44 2.03 1.99 0.00 0.00 0.00 -
P/RPS 1.78 1.84 1.59 1.14 0.00 0.00 0.00 -
P/EPS 9.10 10.06 9.45 8.34 0.00 0.00 0.00 -
EY 10.99 9.94 10.58 11.99 0.00 0.00 0.00 -
DY 0.07 0.07 0.08 0.04 0.00 0.00 0.00 -
P/NAPS 1.01 1.08 0.91 0.91 0.00 0.00 0.00 -

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
Post a Comment