[JERNEH] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -8.64%
YoY- -1.77%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 172,726 163,735 158,905 150,482 137,269 138,935 133,782 18.51%
PBT 33,016 37,206 41,160 36,509 40,624 35,751 34,329 -2.55%
Tax -12,595 -14,851 -13,337 -12,045 -13,846 -10,331 -11,819 4.31%
NP 20,421 22,355 27,823 24,464 26,778 25,420 22,510 -6.27%
-
NP to SH 20,967 22,355 27,823 24,464 26,778 25,420 22,510 -4.61%
-
Tax Rate 38.15% 39.92% 32.40% 32.99% 34.08% 28.90% 34.43% -
Total Cost 152,305 141,380 131,082 126,018 110,491 113,515 111,272 23.20%
-
Net Worth 263,791 261,525 262,109 252,972 240,598 235,735 232,604 8.72%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 83 167 167 167 -
Div Payout % - - - 0.34% 0.62% 0.66% 0.74% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 263,791 261,525 262,109 252,972 240,598 235,735 232,604 8.72%
NOSH 108,111 108,068 107,863 105,405 105,064 104,771 104,776 2.10%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 11.82% 13.65% 17.51% 16.26% 19.51% 18.30% 16.83% -
ROE 7.95% 8.55% 10.62% 9.67% 11.13% 10.78% 9.68% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 159.77 151.51 147.32 142.77 130.65 132.61 127.68 16.07%
EPS 19.39 20.69 25.79 23.21 25.49 24.26 21.48 -6.57%
DPS 0.00 0.00 0.00 0.08 0.16 0.16 0.16 -
NAPS 2.44 2.42 2.43 2.40 2.29 2.25 2.22 6.48%
Adjusted Per Share Value based on latest NOSH - 105,405
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 70.76 67.08 65.10 61.65 56.23 56.92 54.80 18.52%
EPS 8.59 9.16 11.40 10.02 10.97 10.41 9.22 -4.59%
DPS 0.00 0.00 0.00 0.03 0.07 0.07 0.07 -
NAPS 1.0806 1.0714 1.0737 1.0363 0.9856 0.9657 0.9529 8.72%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.19 2.28 2.42 2.34 2.36 2.04 2.00 -
P/RPS 1.37 1.50 1.64 1.64 1.81 1.54 1.57 -8.66%
P/EPS 11.29 11.02 9.38 10.08 9.26 8.41 9.31 13.67%
EY 8.86 9.07 10.66 9.92 10.80 11.89 10.74 -12.00%
DY 0.00 0.00 0.00 0.03 0.07 0.08 0.08 -
P/NAPS 0.90 0.94 1.00 0.97 1.03 0.91 0.90 0.00%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 27/05/04 27/02/04 27/11/03 26/08/03 22/05/03 -
Price 2.22 2.16 2.35 2.50 2.32 2.44 2.03 -
P/RPS 1.39 1.43 1.60 1.75 1.78 1.84 1.59 -8.54%
P/EPS 11.45 10.44 9.11 10.77 9.10 10.06 9.45 13.61%
EY 8.74 9.58 10.98 9.28 10.99 9.94 10.58 -11.92%
DY 0.00 0.00 0.00 0.03 0.07 0.07 0.08 -
P/NAPS 0.91 0.89 0.97 1.04 1.01 1.08 0.91 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