[JERNEH] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
YoY- 74.78%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 39,835 40,962 224,594 216,558 220,160 195,270 182,978 -22.42%
PBT -862 -3,149 9,721 45,414 29,542 27,024 33,922 -
Tax 289,511 40,106 -9,765 -18,211 -13,880 -7,267 -12,951 -
NP 288,649 36,957 -44 27,203 15,662 19,757 20,971 54.77%
-
NP to SH 278,942 29,180 -3,190 19,083 10,918 15,104 20,971 53.89%
-
Tax Rate - - 100.45% 40.10% 46.98% 26.89% 38.18% -
Total Cost -248,814 4,005 224,638 189,355 204,498 175,513 162,007 -
-
Net Worth 709,605 435,484 409,187 343,483 293,496 284,840 273,567 17.20%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 54 - 7,402 5,455 5,435 20,890 -
Div Payout % - 0.19% - 38.79% 49.97% 35.99% 99.62% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 709,605 435,484 409,187 343,483 293,496 284,840 273,567 17.20%
NOSH 181,484 180,698 181,056 148,053 109,106 108,717 108,129 9.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 724.61% 90.22% -0.02% 12.56% 7.11% 10.12% 11.46% -
ROE 39.31% 6.70% -0.78% 5.56% 3.72% 5.30% 7.67% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 21.95 22.67 124.05 146.27 201.78 179.61 169.22 -28.84%
EPS 153.70 16.15 -1.77 12.89 14.35 13.84 19.40 41.17%
DPS 0.00 0.03 0.00 5.00 5.00 5.00 19.32 -
NAPS 3.91 2.41 2.26 2.32 2.69 2.62 2.53 7.52%
Adjusted Per Share Value based on latest NOSH - 147,941
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 16.32 16.78 92.01 88.71 90.19 79.99 74.96 -22.42%
EPS 114.27 11.95 -1.31 7.82 4.47 6.19 8.59 53.89%
DPS 0.00 0.02 0.00 3.03 2.23 2.23 8.56 -
NAPS 2.9069 1.784 1.6763 1.4071 1.2023 1.1669 1.1207 17.20%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.95 1.96 1.03 1.59 2.04 2.08 2.45 -
P/RPS 13.44 8.65 0.83 1.09 1.01 1.16 1.45 44.90%
P/EPS 1.92 12.14 -58.46 12.34 20.39 14.97 12.63 -26.93%
EY 52.10 8.24 -1.71 8.11 4.91 6.68 7.92 36.86%
DY 0.00 0.02 0.00 3.14 2.45 2.40 7.89 -
P/NAPS 0.75 0.81 0.46 0.69 0.76 0.79 0.97 -4.19%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 26/02/09 28/02/08 28/02/07 22/02/06 25/02/05 -
Price 3.07 2.14 0.94 1.56 2.26 2.07 2.31 -
P/RPS 13.99 9.44 0.76 1.07 1.12 1.15 1.37 47.26%
P/EPS 2.00 13.25 -53.35 12.10 22.58 14.90 11.91 -25.71%
EY 50.07 7.55 -1.87 8.26 4.43 6.71 8.40 34.63%
DY 0.00 0.01 0.00 3.21 2.21 2.42 8.36 -
P/NAPS 0.79 0.89 0.42 0.67 0.84 0.79 0.91 -2.32%

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