[JERNEH] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1.45%
YoY- -25.12%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 222,908 216,355 212,678 183,999 163,735 138,935 224,659 -0.13%
PBT 37,430 37,008 30,346 24,601 37,206 35,751 34,920 1.16%
Tax -16,255 -16,502 -9,158 -4,480 -14,851 -10,331 -15,550 0.74%
NP 21,175 20,506 21,188 20,121 22,355 25,420 19,370 1.49%
-
NP to SH 13,424 15,614 16,133 16,739 22,355 25,420 19,370 -5.92%
-
Tax Rate 43.43% 44.59% 30.18% 18.21% 39.92% 28.90% 44.53% -
Total Cost 201,733 195,849 191,490 163,878 141,380 113,515 205,289 -0.29%
-
Net Worth 417,833 301,328 294,878 272,934 261,525 235,735 213,426 11.83%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 7,397 16,472 5,435 8,838 - 167 83 111.20%
Div Payout % 55.10% 105.50% 33.69% 52.80% - 0.66% 0.43% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 417,833 301,328 294,878 272,934 261,525 235,735 213,426 11.83%
NOSH 181,666 112,857 109,214 108,739 108,068 104,771 104,110 9.71%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.50% 9.48% 9.96% 10.94% 13.65% 18.30% 8.62% -
ROE 3.21% 5.18% 5.47% 6.13% 8.55% 10.78% 9.08% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 122.70 191.71 194.73 169.21 151.51 132.61 215.79 -8.97%
EPS 7.39 13.84 14.77 15.39 20.69 24.26 18.61 -14.25%
DPS 4.07 14.60 4.98 8.18 0.00 0.16 0.08 92.37%
NAPS 2.30 2.67 2.70 2.51 2.42 2.25 2.05 1.93%
Adjusted Per Share Value based on latest NOSH - 108,739
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 91.32 88.63 87.12 75.38 67.08 56.92 92.03 -0.12%
EPS 5.50 6.40 6.61 6.86 9.16 10.41 7.94 -5.93%
DPS 3.03 6.75 2.23 3.62 0.00 0.07 0.03 115.64%
NAPS 1.7117 1.2344 1.208 1.1181 1.0714 0.9657 0.8743 11.83%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 1.42 1.84 1.93 2.18 2.28 2.04 0.00 -
P/RPS 1.16 0.96 0.99 1.29 1.50 1.54 0.00 -
P/EPS 19.22 13.30 13.07 14.16 11.02 8.41 0.00 -
EY 5.20 7.52 7.65 7.06 9.07 11.89 0.00 -
DY 2.87 7.93 2.58 3.75 0.00 0.08 0.00 -
P/NAPS 0.62 0.69 0.71 0.87 0.94 0.91 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 29/08/07 30/08/06 24/08/05 26/08/04 26/08/03 31/07/02 -
Price 1.50 1.53 1.87 2.16 2.16 2.44 0.00 -
P/RPS 1.22 0.80 0.96 1.28 1.43 1.84 0.00 -
P/EPS 20.30 11.06 12.66 14.03 10.44 10.06 0.00 -
EY 4.93 9.04 7.90 7.13 9.58 9.94 0.00 -
DY 2.71 9.54 2.66 3.79 0.00 0.07 0.00 -
P/NAPS 0.65 0.57 0.69 0.86 0.89 1.08 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