[JERNEH] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 96.75%
YoY- 1014.73%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 54,542 37,646 94,885 134,293 179,636 228,062 219,139 -60.39%
PBT 6,214 5,283 22,167 13,304 13,341 13,359 -2,035 -
Tax 56,640 47,988 28,063 23,653 4,030 -11,179 -6,958 -
NP 62,854 53,271 50,230 36,957 17,371 2,180 -8,993 -
-
NP to SH 51,568 44,393 41,278 29,180 14,831 164 -9,969 -
-
Tax Rate -911.49% -908.35% -126.60% -177.79% -30.21% 83.68% - -
Total Cost -8,312 -15,625 44,655 97,336 162,265 225,882 228,132 -
-
Net Worth 489,589 468,184 461,050 361,134 429,887 417,339 407,078 13.08%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 144 198 198 198 144 90 90 36.75%
Div Payout % 0.28% 0.45% 0.48% 0.68% 0.98% 55.16% 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 489,589 468,184 461,050 361,134 429,887 417,339 407,078 13.08%
NOSH 180,660 180,766 180,804 180,567 180,624 180,666 180,923 -0.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 115.24% 141.51% 52.94% 27.52% 9.67% 0.96% -4.10% -
ROE 10.53% 9.48% 8.95% 8.08% 3.45% 0.04% -2.45% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 30.19 20.83 52.48 74.37 99.45 126.23 121.12 -60.36%
EPS 28.54 24.56 22.83 16.16 8.21 0.09 -5.51 -
DPS 0.08 0.11 0.11 0.11 0.08 0.05 0.05 36.75%
NAPS 2.71 2.59 2.55 2.00 2.38 2.31 2.25 13.19%
Adjusted Per Share Value based on latest NOSH - 180,567
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 22.34 15.42 38.87 55.01 73.59 93.43 89.77 -60.40%
EPS 21.13 18.19 16.91 11.95 6.08 0.07 -4.08 -
DPS 0.06 0.08 0.08 0.08 0.06 0.04 0.04 31.00%
NAPS 2.0056 1.9179 1.8887 1.4794 1.7611 1.7097 1.6676 13.08%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.92 2.77 2.62 1.96 1.26 1.08 0.81 -
P/RPS 9.67 13.30 4.99 2.64 1.27 0.86 0.67 491.82%
P/EPS 10.23 11.28 11.48 12.13 15.35 1,189.76 -14.70 -
EY 9.78 8.87 8.71 8.24 6.52 0.08 -6.80 -
DY 0.03 0.04 0.04 0.06 0.06 0.05 0.06 -36.97%
P/NAPS 1.08 1.07 1.03 0.98 0.53 0.47 0.36 107.86%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 13/08/10 31/05/10 25/02/10 18/11/09 25/08/09 27/05/09 -
Price 3.16 3.46 3.00 2.14 1.24 1.18 1.18 -
P/RPS 10.47 16.61 5.72 2.88 1.25 0.93 0.97 387.70%
P/EPS 11.07 14.09 13.14 13.24 15.10 1,299.92 -21.42 -
EY 9.03 7.10 7.61 7.55 6.62 0.08 -4.67 -
DY 0.03 0.03 0.04 0.05 0.06 0.04 0.04 -17.43%
P/NAPS 1.17 1.34 1.18 1.07 0.52 0.51 0.52 71.62%

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