[JERNEH] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -3.79%
YoY- 19.33%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 224,594 224,907 222,908 221,272 216,558 218,466 216,355 2.51%
PBT 9,721 26,719 37,430 45,173 45,414 46,255 37,008 -58.81%
Tax -9,765 -14,985 -16,255 -18,130 -18,211 -19,729 -16,502 -29.40%
NP -44 11,734 21,175 27,043 27,203 26,526 20,506 -
-
NP to SH -3,190 4,443 13,424 18,360 19,083 20,080 15,614 -
-
Tax Rate 100.45% 56.08% 43.43% 40.13% 40.10% 42.65% 44.59% -
Total Cost 224,638 213,173 201,733 194,229 189,355 191,940 195,849 9.52%
-
Net Worth 410,531 417,449 417,833 422,670 295,882 343,741 301,328 22.78%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 7,397 7,397 7,397 7,397 16,472 16,472 -
Div Payout % - 166.49% 55.10% 40.29% 38.76% 82.03% 105.50% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 410,531 417,449 417,833 422,670 295,882 343,741 301,328 22.78%
NOSH 180,851 180,714 181,666 180,628 147,941 148,164 112,857 36.74%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -0.02% 5.22% 9.50% 12.22% 12.56% 12.14% 9.48% -
ROE -0.78% 1.06% 3.21% 4.34% 6.45% 5.84% 5.18% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 124.19 124.45 122.70 122.50 146.38 147.45 191.71 -25.03%
EPS -1.76 2.46 7.39 10.16 12.90 13.55 13.84 -
DPS 0.00 4.09 4.07 4.10 5.00 11.12 14.60 -
NAPS 2.27 2.31 2.30 2.34 2.00 2.32 2.67 -10.21%
Adjusted Per Share Value based on latest NOSH - 180,628
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 92.01 92.13 91.32 90.65 88.71 89.50 88.63 2.51%
EPS -1.31 1.82 5.50 7.52 7.82 8.23 6.40 -
DPS 0.00 3.03 3.03 3.03 3.03 6.75 6.75 -
NAPS 1.6818 1.7101 1.7117 1.7315 1.2121 1.4082 1.2344 22.78%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.03 1.23 1.42 1.46 1.59 1.65 1.84 -
P/RPS 0.83 0.99 1.16 1.19 1.09 1.12 0.96 -9.20%
P/EPS -58.39 50.03 19.22 14.36 12.33 12.17 13.30 -
EY -1.71 2.00 5.20 6.96 8.11 8.21 7.52 -
DY 0.00 3.33 2.87 2.80 3.14 6.74 7.93 -
P/NAPS 0.45 0.53 0.62 0.62 0.80 0.71 0.69 -24.69%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 19/11/08 29/08/08 27/05/08 28/02/08 28/11/07 29/08/07 -
Price 0.94 1.08 1.50 1.56 1.56 1.58 1.53 -
P/RPS 0.76 0.87 1.22 1.27 1.07 1.07 0.80 -3.34%
P/EPS -53.29 43.93 20.30 15.35 12.09 11.66 11.06 -
EY -1.88 2.28 4.93 6.52 8.27 8.58 9.04 -
DY 0.00 3.79 2.71 2.63 3.21 7.04 9.54 -
P/NAPS 0.41 0.47 0.65 0.67 0.78 0.68 0.57 -19.64%

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