[JERNEH] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 8.79%
YoY- -6.27%
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 220,160 195,270 182,978 165,753 135,679 232,513 264,273 -2.99%
PBT 29,542 27,024 33,922 34,940 37,159 35,166 16,833 9.82%
Tax -13,880 -7,267 -12,951 -11,529 -12,183 -14,229 -8,505 8.50%
NP 15,662 19,757 20,971 23,411 24,976 20,937 8,328 11.09%
-
NP to SH 10,918 15,104 20,971 23,411 24,976 20,937 8,328 4.61%
-
Tax Rate 46.98% 26.89% 38.18% 33.00% 32.79% 40.46% 50.53% -
Total Cost 204,498 175,513 162,007 142,342 110,703 211,576 255,945 -3.66%
-
Net Worth 293,496 284,840 273,567 252,878 232,844 207,605 185,295 7.96%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 5,455 5,435 20,890 - - 8,304 - -
Div Payout % 49.97% 35.99% 99.62% - - 39.66% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 293,496 284,840 273,567 252,878 232,844 207,605 185,295 7.96%
NOSH 109,106 108,717 108,129 105,366 104,414 103,802 102,941 0.97%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.11% 10.12% 11.46% 14.12% 18.41% 9.00% 3.15% -
ROE 3.72% 5.30% 7.67% 9.26% 10.73% 10.09% 4.49% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 201.78 179.61 169.22 157.31 129.94 224.00 256.72 -3.93%
EPS 14.35 13.84 19.40 22.25 23.92 20.17 8.09 10.01%
DPS 5.00 5.00 19.32 0.00 0.00 8.00 0.00 -
NAPS 2.69 2.62 2.53 2.40 2.23 2.00 1.80 6.92%
Adjusted Per Share Value based on latest NOSH - 105,405
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 90.19 79.99 74.96 67.90 55.58 95.25 108.26 -2.99%
EPS 4.47 6.19 8.59 9.59 10.23 8.58 3.41 4.61%
DPS 2.23 2.23 8.56 0.00 0.00 3.40 0.00 -
NAPS 1.2023 1.1669 1.1207 1.0359 0.9539 0.8505 0.7591 7.96%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 2.04 2.08 2.45 2.34 0.00 0.00 0.00 -
P/RPS 1.01 1.16 1.45 1.49 0.00 0.00 0.00 -
P/EPS 20.39 14.97 12.63 10.53 0.00 0.00 0.00 -
EY 4.91 6.68 7.92 9.50 0.00 0.00 0.00 -
DY 2.45 2.40 7.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.79 0.97 0.97 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 22/02/06 25/02/05 27/02/04 26/02/03 26/02/02 18/04/01 -
Price 2.26 2.07 2.31 2.50 1.99 0.00 0.00 -
P/RPS 1.12 1.15 1.37 1.59 1.53 0.00 0.00 -
P/EPS 22.58 14.90 11.91 11.25 8.32 0.00 0.00 -
EY 4.43 6.71 8.40 8.89 12.02 0.00 0.00 -
DY 2.21 2.42 8.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.79 0.91 1.04 0.89 0.00 0.00 -

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

Post a Comment