[JERNEH] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 3.48%
YoY- -10.42%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 216,558 220,160 195,270 182,978 165,753 135,679 232,513 -1.17%
PBT 45,414 29,542 27,024 33,922 34,940 37,159 35,166 4.35%
Tax -18,211 -13,880 -7,267 -12,951 -11,529 -12,183 -14,229 4.19%
NP 27,203 15,662 19,757 20,971 23,411 24,976 20,937 4.45%
-
NP to SH 19,083 10,918 15,104 20,971 23,411 24,976 20,937 -1.53%
-
Tax Rate 40.10% 46.98% 26.89% 38.18% 33.00% 32.79% 40.46% -
Total Cost 189,355 204,498 175,513 162,007 142,342 110,703 211,576 -1.83%
-
Net Worth 343,483 293,496 284,840 273,567 252,878 232,844 207,605 8.74%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 7,402 5,455 5,435 20,890 - - 8,304 -1.89%
Div Payout % 38.79% 49.97% 35.99% 99.62% - - 39.66% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 343,483 293,496 284,840 273,567 252,878 232,844 207,605 8.74%
NOSH 148,053 109,106 108,717 108,129 105,366 104,414 103,802 6.09%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.56% 7.11% 10.12% 11.46% 14.12% 18.41% 9.00% -
ROE 5.56% 3.72% 5.30% 7.67% 9.26% 10.73% 10.09% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 146.27 201.78 179.61 169.22 157.31 129.94 224.00 -6.85%
EPS 12.89 14.35 13.84 19.40 22.25 23.92 20.17 -7.18%
DPS 5.00 5.00 5.00 19.32 0.00 0.00 8.00 -7.53%
NAPS 2.32 2.69 2.62 2.53 2.40 2.23 2.00 2.50%
Adjusted Per Share Value based on latest NOSH - 108,051
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 88.71 90.19 79.99 74.96 67.90 55.58 95.25 -1.17%
EPS 7.82 4.47 6.19 8.59 9.59 10.23 8.58 -1.53%
DPS 3.03 2.23 2.23 8.56 0.00 0.00 3.40 -1.90%
NAPS 1.4071 1.2023 1.1669 1.1207 1.0359 0.9539 0.8505 8.74%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 1.59 2.04 2.08 2.45 2.34 0.00 0.00 -
P/RPS 1.09 1.01 1.16 1.45 1.49 0.00 0.00 -
P/EPS 12.34 20.39 14.97 12.63 10.53 0.00 0.00 -
EY 8.11 4.91 6.68 7.92 9.50 0.00 0.00 -
DY 3.14 2.45 2.40 7.89 0.00 0.00 0.00 -
P/NAPS 0.69 0.76 0.79 0.97 0.97 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 22/02/06 25/02/05 27/02/04 26/02/03 26/02/02 -
Price 1.56 2.26 2.07 2.31 2.50 1.99 0.00 -
P/RPS 1.07 1.12 1.15 1.37 1.59 1.53 0.00 -
P/EPS 12.10 22.58 14.90 11.91 11.25 8.32 0.00 -
EY 8.26 4.43 6.71 8.40 8.89 12.02 0.00 -
DY 3.21 2.21 2.42 8.36 0.00 0.00 0.00 -
P/NAPS 0.67 0.84 0.79 0.91 1.04 0.89 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