[JERNEH] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	224,907	222,908	221,272	216,558	218,466	216,355	214,447	3.21%
YoY %	0.90%	0.74%	2.18%	-0.87%	0.98%	0.89%	-	-
Horiz. %	104.88%	103.95%	103.18%	100.98%	101.87%	100.89%	100.00%	-
PBT	26,719	37,430	45,173	45,414	46,255	37,008	35,189	-16.72%
YoY %	-28.62%	-17.14%	-0.53%	-1.82%	24.99%	5.17%	-	-
Horiz. %	75.93%	106.37%	128.37%	129.06%	131.45%	105.17%	100.00%	-
Tax	-14,985	-16,255	-18,130	-18,211	-19,729	-16,502	-15,391	-1.76%
YoY %	7.81%	10.34%	0.44%	7.69%	-19.56%	-7.22%	-	-
Horiz. %	97.36%	105.61%	117.80%	118.32%	128.19%	107.22%	100.00%	-
NP	11,734	21,175	27,043	27,203	26,526	20,506	19,798	-29.37%
YoY %	-44.59%	-21.70%	-0.59%	2.55%	29.36%	3.58%	-	-
Horiz. %	59.27%	106.96%	136.59%	137.40%	133.98%	103.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,443	13,424	18,360	19,083	20,080	15,614	15,386	-56.21%
YoY %	-66.90%	-26.88%	-3.79%	-4.97%	28.60%	1.48%	-	-
Horiz. %	28.88%	87.25%	119.33%	124.03%	130.51%	101.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	56.08%	43.43%	40.13%	40.10%	42.65%	44.59%	43.74%	-
YoY %	29.13%	8.22%	0.07%	-5.98%	-4.35%	1.94%	-	-
Horiz. %	128.21%	99.29%	91.75%	91.68%	97.51%	101.94%	100.00%	-
Total Cost	213,173	201,733	194,229	189,355	191,940	195,849	194,649	6.23%
YoY %	5.67%	3.86%	2.57%	-1.35%	-2.00%	0.62%	-	-
Horiz. %	109.52%	103.64%	99.78%	97.28%	98.61%	100.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	417,449	417,833	422,670	295,882	343,741	301,328	298,862	24.87%
YoY %	-0.09%	-1.14%	42.85%	-13.92%	14.08%	0.83%	-	-
Horiz. %	139.68%	139.81%	141.43%	99.00%	115.02%	100.83%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	7,397	7,397	7,397	7,397	16,472	16,472	16,472	-41.27%
YoY %	0.00%	0.00%	0.00%	-55.09%	0.00%	0.00%	-	-
Horiz. %	44.91%	44.91%	44.91%	44.91%	100.00%	100.00%	100.00%	-
Div Payout %	166.49%	55.10%	40.29%	38.76%	82.03%	105.50%	107.06%	-
YoY %	202.16%	36.76%	3.95%	-52.75%	-22.25%	-1.46%	-	-
Horiz. %	155.51%	51.47%	37.63%	36.20%	76.62%	98.54%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	417,449	417,833	422,670	295,882	343,741	301,328	298,862	24.87%
YoY %	-0.09%	-1.14%	42.85%	-13.92%	14.08%	0.83%	-	-
Horiz. %	139.68%	139.81%	141.43%	99.00%	115.02%	100.83%	100.00%	-
NOSH	180,714	181,666	180,628	147,941	148,164	112,857	110,689	38.52%
YoY %	-0.52%	0.57%	22.09%	-0.15%	31.28%	1.96%	-	-
Horiz. %	163.26%	164.12%	163.19%	133.65%	133.86%	101.96%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	5.22%	9.50%	12.22%	12.56%	12.14%	9.48%	9.23%	-
YoY %	-45.05%	-22.26%	-2.71%	3.46%	28.06%	2.71%	-	-
Horiz. %	56.55%	102.93%	132.39%	136.08%	131.53%	102.71%	100.00%	-
ROE	1.06%	3.21%	4.34%	6.45%	5.84%	5.18%	5.15%	-
YoY %	-66.98%	-26.04%	-32.71%	10.45%	12.74%	0.58%	-	-
Horiz. %	20.58%	62.33%	84.27%	125.24%	113.40%	100.58%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	124.45	122.70	122.50	146.38	147.45	191.71	193.74	-25.49%
YoY %	1.43%	0.16%	-16.31%	-0.73%	-23.09%	-1.05%	-	-
Horiz. %	64.24%	63.33%	63.23%	75.55%	76.11%	98.95%	100.00%	-
EPS	2.46	7.39	10.16	12.90	13.55	13.84	13.90	-68.37%
YoY %	-66.71%	-27.26%	-21.24%	-4.80%	-2.10%	-0.43%	-	-
Horiz. %	17.70%	53.17%	73.09%	92.81%	97.48%	99.57%	100.00%	-
DPS	4.09	4.07	4.10	5.00	11.12	14.60	14.88	-57.62%
YoY %	0.49%	-0.73%	-18.00%	-55.04%	-23.84%	-1.88%	-	-
Horiz. %	27.49%	27.35%	27.55%	33.60%	74.73%	98.12%	100.00%	-
NAPS	2.31	2.30	2.34	2.00	2.32	2.67	2.70	-9.85%
YoY %	0.43%	-1.71%	17.00%	-13.79%	-13.11%	-1.11%	-	-
Horiz. %	85.56%	85.19%	86.67%	74.07%	85.93%	98.89%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 147,941
RPS	92.13	91.32	90.65	88.71	89.50	88.63	87.85	3.21%
YoY %	0.89%	0.74%	2.19%	-0.88%	0.98%	0.89%	-	-
Horiz. %	104.87%	103.95%	103.19%	100.98%	101.88%	100.89%	100.00%	-
EPS	1.82	5.50	7.52	7.82	8.23	6.40	6.30	-56.20%
YoY %	-66.91%	-26.86%	-3.84%	-4.98%	28.59%	1.59%	-	-
Horiz. %	28.89%	87.30%	119.37%	124.13%	130.63%	101.59%	100.00%	-
DPS	3.03	3.03	3.03	3.03	6.75	6.75	6.75	-41.28%
YoY %	0.00%	0.00%	0.00%	-55.11%	0.00%	0.00%	-	-
Horiz. %	44.89%	44.89%	44.89%	44.89%	100.00%	100.00%	100.00%	-
NAPS	1.7101	1.7117	1.7315	1.2121	1.4082	1.2344	1.2243	24.87%
YoY %	-0.09%	-1.14%	42.85%	-13.93%	14.08%	0.82%	-	-
Horiz. %	139.68%	139.81%	141.43%	99.00%	115.02%	100.82%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.23	1.42	1.46	1.59	1.65	1.84	2.22	-
P/RPS	0.99	1.16	1.19	1.09	1.12	0.96	1.15	-9.48%
YoY %	-14.66%	-2.52%	9.17%	-2.68%	16.67%	-16.52%	-	-
Horiz. %	86.09%	100.87%	103.48%	94.78%	97.39%	83.48%	100.00%	-
P/EPS	50.03	19.22	14.36	12.33	12.17	13.30	15.97	113.65%
YoY %	160.30%	33.84%	16.46%	1.31%	-8.50%	-16.72%	-	-
Horiz. %	313.27%	120.35%	89.92%	77.21%	76.21%	83.28%	100.00%	-
EY	2.00	5.20	6.96	8.11	8.21	7.52	6.26	-53.16%
YoY %	-61.54%	-25.29%	-14.18%	-1.22%	9.18%	20.13%	-	-
Horiz. %	31.95%	83.07%	111.18%	129.55%	131.15%	120.13%	100.00%	-
DY	3.33	2.87	2.80	3.14	6.74	7.93	6.70	-37.17%
YoY %	16.03%	2.50%	-10.83%	-53.41%	-15.01%	18.36%	-	-
Horiz. %	49.70%	42.84%	41.79%	46.87%	100.60%	118.36%	100.00%	-
P/NAPS	0.53	0.62	0.62	0.80	0.71	0.69	0.82	-25.18%
YoY %	-14.52%	0.00%	-22.50%	12.68%	2.90%	-15.85%	-	-
Horiz. %	64.63%	75.61%	75.61%	97.56%	86.59%	84.15%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	19/11/08	29/08/08	27/05/08	28/02/08	28/11/07	29/08/07	24/05/07	-
Price	1.08	1.50	1.56	1.56	1.58	1.53	2.22	-
P/RPS	0.87	1.22	1.27	1.07	1.07	0.80	1.15	-16.93%
YoY %	-28.69%	-3.94%	18.69%	0.00%	33.75%	-30.43%	-	-
Horiz. %	75.65%	106.09%	110.43%	93.04%	93.04%	69.57%	100.00%	-
P/EPS	43.93	20.30	15.35	12.09	11.66	11.06	15.97	95.96%
YoY %	116.40%	32.25%	26.96%	3.69%	5.42%	-30.75%	-	-
Horiz. %	275.08%	127.11%	96.12%	75.70%	73.01%	69.25%	100.00%	-
EY	2.28	4.93	6.52	8.27	8.58	9.04	6.26	-48.90%
YoY %	-53.75%	-24.39%	-21.16%	-3.61%	-5.09%	44.41%	-	-
Horiz. %	36.42%	78.75%	104.15%	132.11%	137.06%	144.41%	100.00%	-
DY	3.79	2.71	2.63	3.21	7.04	9.54	6.70	-31.53%
YoY %	39.85%	3.04%	-18.07%	-54.40%	-26.21%	42.39%	-	-
Horiz. %	56.57%	40.45%	39.25%	47.91%	105.07%	142.39%	100.00%	-
P/NAPS	0.47	0.65	0.67	0.78	0.68	0.57	0.82	-30.92%
YoY %	-27.69%	-2.99%	-14.10%	14.71%	19.30%	-30.49%	-	-
Horiz. %	57.32%	79.27%	81.71%	95.12%	82.93%	69.51%	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