[JERNEH] QoQ TTM Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	216,558	218,466	216,355	214,447	217,778	213,873	212,678	1.20%
YoY %	-0.87%	0.98%	0.89%	-1.53%	1.83%	0.56%	-	-
Horiz. %	101.82%	102.72%	101.73%	100.83%	102.40%	100.56%	100.00%	-
PBT	45,414	46,255	37,008	35,189	30,176	28,168	30,346	30.73%
YoY %	-1.82%	24.99%	5.17%	16.61%	7.13%	-7.18%	-	-
Horiz. %	149.65%	152.43%	121.95%	115.96%	99.44%	92.82%	100.00%	-
Tax	-18,211	-19,729	-16,502	-15,391	-13,954	-7,960	-9,158	57.93%
YoY %	7.69%	-19.56%	-7.22%	-10.30%	-75.30%	13.08%	-	-
Horiz. %	198.85%	215.43%	180.19%	168.06%	152.37%	86.92%	100.00%	-
NP	27,203	26,526	20,506	19,798	16,222	20,208	21,188	18.07%
YoY %	2.55%	29.36%	3.58%	22.04%	-19.72%	-4.63%	-	-
Horiz. %	128.39%	125.19%	96.78%	93.44%	76.56%	95.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,083	20,080	15,614	15,386	12,540	15,916	16,133	11.81%
YoY %	-4.97%	28.60%	1.48%	22.70%	-21.21%	-1.35%	-	-
Horiz. %	118.29%	124.47%	96.78%	95.37%	77.73%	98.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.10%	42.65%	44.59%	43.74%	46.24%	28.26%	30.18%	-
YoY %	-5.98%	-4.35%	1.94%	-5.41%	63.62%	-6.36%	-	-
Horiz. %	132.87%	141.32%	147.75%	144.93%	153.21%	93.64%	100.00%	-
Total Cost	189,355	191,940	195,849	194,649	201,556	193,665	191,490	-0.74%
YoY %	-1.35%	-2.00%	0.62%	-3.43%	4.07%	1.14%	-	-
Horiz. %	98.89%	100.23%	102.28%	101.65%	105.26%	101.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	295,882	343,741	301,328	298,862	886,221	296,032	294,878	0.22%
YoY %	-13.92%	14.08%	0.83%	-66.28%	199.37%	0.39%	-	-
Horiz. %	100.34%	116.57%	102.19%	101.35%	300.54%	100.39%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	7,397	16,472	16,472	16,472	16,472	5,435	5,435	22.74%
YoY %	-55.09%	0.00%	0.00%	0.00%	203.07%	0.00%	-	-
Horiz. %	136.10%	303.07%	303.07%	303.07%	303.07%	100.00%	100.00%	-
Div Payout %	38.76%	82.03%	105.50%	107.06%	131.36%	34.15%	33.69%	-
YoY %	-52.75%	-22.25%	-1.46%	-18.50%	284.66%	1.37%	-	-
Horiz. %	115.05%	243.48%	313.15%	317.78%	389.91%	101.37%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	295,882	343,741	301,328	298,862	886,221	296,032	294,878	0.22%
YoY %	-13.92%	14.08%	0.83%	-66.28%	199.37%	0.39%	-	-
Horiz. %	100.34%	116.57%	102.19%	101.35%	300.54%	100.39%	100.00%	-
NOSH	147,941	148,164	112,857	110,689	329,450	109,237	109,214	22.35%
YoY %	-0.15%	31.28%	1.96%	-66.40%	201.59%	0.02%	-	-
Horiz. %	135.46%	135.66%	103.34%	101.35%	301.66%	100.02%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	12.56%	12.14%	9.48%	9.23%	7.45%	9.45%	9.96%	-
YoY %	3.46%	28.06%	2.71%	23.89%	-21.16%	-5.12%	-	-
Horiz. %	126.10%	121.89%	95.18%	92.67%	74.80%	94.88%	100.00%	-
ROE	6.45%	5.84%	5.18%	5.15%	1.41%	5.38%	5.47%	-
YoY %	10.45%	12.74%	0.58%	265.25%	-73.79%	-1.65%	-	-
Horiz. %	117.92%	106.76%	94.70%	94.15%	25.78%	98.35%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	146.38	147.45	191.71	193.74	66.10	195.79	194.73	-17.28%
YoY %	-0.73%	-23.09%	-1.05%	193.10%	-66.24%	0.54%	-	-
Horiz. %	75.17%	75.72%	98.45%	99.49%	33.94%	100.54%	100.00%	-
EPS	12.90	13.55	13.84	13.90	3.81	14.57	14.77	-8.60%
YoY %	-4.80%	-2.10%	-0.43%	264.83%	-73.85%	-1.35%	-	-
Horiz. %	87.34%	91.74%	93.70%	94.11%	25.80%	98.65%	100.00%	-
DPS	5.00	11.12	14.60	14.88	5.00	4.98	4.98	0.26%
YoY %	-55.04%	-23.84%	-1.88%	197.60%	0.40%	0.00%	-	-
Horiz. %	100.40%	223.29%	293.17%	298.80%	100.40%	100.00%	100.00%	-
NAPS	2.00	2.32	2.67	2.70	2.69	2.71	2.70	-18.08%
YoY %	-13.79%	-13.11%	-1.11%	0.37%	-0.74%	0.37%	-	-
Horiz. %	74.07%	85.93%	98.89%	100.00%	99.63%	100.37%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 110,689
RPS	88.71	89.50	88.63	87.85	89.21	87.61	87.12	1.20%
YoY %	-0.88%	0.98%	0.89%	-1.52%	1.83%	0.56%	-	-
Horiz. %	101.83%	102.73%	101.73%	100.84%	102.40%	100.56%	100.00%	-
EPS	7.82	8.23	6.40	6.30	5.14	6.52	6.61	11.82%
YoY %	-4.98%	28.59%	1.59%	22.57%	-21.17%	-1.36%	-	-
Horiz. %	118.31%	124.51%	96.82%	95.31%	77.76%	98.64%	100.00%	-
DPS	3.03	6.75	6.75	6.75	6.75	2.23	2.23	22.60%
YoY %	-55.11%	0.00%	0.00%	0.00%	202.69%	0.00%	-	-
Horiz. %	135.87%	302.69%	302.69%	302.69%	302.69%	100.00%	100.00%	-
NAPS	1.2121	1.4082	1.2344	1.2243	3.6305	1.2127	1.208	0.22%
YoY %	-13.93%	14.08%	0.82%	-66.28%	199.37%	0.39%	-	-
Horiz. %	100.34%	116.57%	102.19%	101.35%	300.54%	100.39%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	1.59	1.65	1.84	2.22	2.04	1.86	1.93	-
P/RPS	1.09	1.12	0.96	1.15	3.09	0.95	0.99	6.60%
YoY %	-2.68%	16.67%	-16.52%	-62.78%	225.26%	-4.04%	-	-
Horiz. %	110.10%	113.13%	96.97%	116.16%	312.12%	95.96%	100.00%	-
P/EPS	12.33	12.17	13.30	15.97	53.59	12.77	13.07	-3.80%
YoY %	1.31%	-8.50%	-16.72%	-70.20%	319.66%	-2.30%	-	-
Horiz. %	94.34%	93.11%	101.76%	122.19%	410.02%	97.70%	100.00%	-
EY	8.11	8.21	7.52	6.26	1.87	7.83	7.65	3.95%
YoY %	-1.22%	9.18%	20.13%	234.76%	-76.12%	2.35%	-	-
Horiz. %	106.01%	107.32%	98.30%	81.83%	24.44%	102.35%	100.00%	-
DY	3.14	6.74	7.93	6.70	2.45	2.67	2.58	13.95%
YoY %	-53.41%	-15.01%	18.36%	173.47%	-8.24%	3.49%	-	-
Horiz. %	121.71%	261.24%	307.36%	259.69%	94.96%	103.49%	100.00%	-
P/NAPS	0.80	0.71	0.69	0.82	0.76	0.69	0.71	8.25%
YoY %	12.68%	2.90%	-15.85%	7.89%	10.14%	-2.82%	-	-
Horiz. %	112.68%	100.00%	97.18%	115.49%	107.04%	97.18%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/02/08	28/11/07	29/08/07	24/05/07	28/02/07	29/11/06	30/08/06	-
Price	1.56	1.58	1.53	2.22	2.26	1.92	1.87	-
P/RPS	1.07	1.07	0.80	1.15	3.42	0.98	0.96	7.47%
YoY %	0.00%	33.75%	-30.43%	-66.37%	248.98%	2.08%	-	-
Horiz. %	111.46%	111.46%	83.33%	119.79%	356.25%	102.08%	100.00%	-
P/EPS	12.09	11.66	11.06	15.97	59.37	13.18	12.66	-3.01%
YoY %	3.69%	5.42%	-30.75%	-73.10%	350.46%	4.11%	-	-
Horiz. %	95.50%	92.10%	87.36%	126.15%	468.96%	104.11%	100.00%	-
EY	8.27	8.58	9.04	6.26	1.68	7.59	7.90	3.08%
YoY %	-3.61%	-5.09%	44.41%	272.62%	-77.87%	-3.92%	-	-
Horiz. %	104.68%	108.61%	114.43%	79.24%	21.27%	96.08%	100.00%	-
DY	3.21	7.04	9.54	6.70	2.21	2.59	2.66	13.30%
YoY %	-54.40%	-26.21%	42.39%	203.17%	-14.67%	-2.63%	-	-
Horiz. %	120.68%	264.66%	358.65%	251.88%	83.08%	97.37%	100.00%	-
P/NAPS	0.78	0.68	0.57	0.82	0.84	0.71	0.69	8.49%
YoY %	14.71%	19.30%	-30.49%	-2.38%	18.31%	2.90%	-	-
Horiz. %	113.04%	98.55%	82.61%	118.84%	121.74%	102.90%	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