[JERNEH] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 4.55%
YoY- -10.93%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 217,778 213,873 212,678 205,000 194,322 190,976 183,999 11.85%
PBT 30,176 28,168 30,346 28,032 25,835 28,075 24,601 14.54%
Tax -13,954 -7,960 -9,158 -5,911 -4,870 -5,277 -4,480 112.83%
NP 16,222 20,208 21,188 22,121 20,965 22,798 20,121 -13.34%
-
NP to SH 12,540 15,916 16,133 14,697 14,058 17,499 16,739 -17.47%
-
Tax Rate 46.24% 28.26% 30.18% 21.09% 18.85% 18.80% 18.21% -
Total Cost 201,556 193,665 191,490 182,879 173,357 168,178 163,878 14.75%
-
Net Worth 886,221 296,032 294,878 406,586 283,706 286,990 272,934 118.80%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 16,472 5,435 5,435 5,435 5,435 8,838 8,838 51.27%
Div Payout % 131.36% 34.15% 33.69% 36.98% 38.66% 50.51% 52.80% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 886,221 296,032 294,878 406,586 283,706 286,990 272,934 118.80%
NOSH 329,450 109,237 109,214 151,147 108,700 143,495 108,739 108.95%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.45% 9.45% 9.96% 10.79% 10.79% 11.94% 10.94% -
ROE 1.41% 5.38% 5.47% 3.61% 4.96% 6.10% 6.13% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 66.10 195.79 194.73 135.63 178.77 133.09 169.21 -46.47%
EPS 3.81 14.57 14.77 9.72 12.93 12.19 15.39 -60.47%
DPS 5.00 4.98 4.98 3.60 5.00 6.16 8.18 -27.91%
NAPS 2.69 2.71 2.70 2.69 2.61 2.00 2.51 4.71%
Adjusted Per Share Value based on latest NOSH - 151,147
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 89.21 87.61 87.12 83.98 79.61 78.23 75.38 11.85%
EPS 5.14 6.52 6.61 6.02 5.76 7.17 6.86 -17.46%
DPS 6.75 2.23 2.23 2.23 2.23 3.62 3.62 51.32%
NAPS 3.6305 1.2127 1.208 1.6656 1.1622 1.1757 1.1181 118.80%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.04 1.86 1.93 2.03 2.08 2.12 2.18 -
P/RPS 3.09 0.95 0.99 1.50 1.16 1.59 1.29 78.73%
P/EPS 53.59 12.77 13.07 20.88 16.08 17.38 14.16 142.26%
EY 1.87 7.83 7.65 4.79 6.22 5.75 7.06 -58.65%
DY 2.45 2.67 2.58 1.77 2.40 2.91 3.75 -24.64%
P/NAPS 0.76 0.69 0.71 0.75 0.80 1.06 0.87 -8.59%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 30/08/06 24/05/06 22/02/06 29/11/05 24/08/05 -
Price 2.26 1.92 1.87 2.03 2.07 2.07 2.16 -
P/RPS 3.42 0.98 0.96 1.50 1.16 1.56 1.28 92.20%
P/EPS 59.37 13.18 12.66 20.88 16.01 16.97 14.03 160.93%
EY 1.68 7.59 7.90 4.79 6.25 5.89 7.13 -61.75%
DY 2.21 2.59 2.66 1.77 2.42 2.98 3.79 -30.13%
P/NAPS 0.84 0.71 0.69 0.75 0.79 1.04 0.86 -1.55%

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