[JERNEH] YoY TTM Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	228,062	222,908	216,355	212,678	183,999	163,735	138,935	8.60%
YoY %	2.31%	3.03%	1.73%	15.59%	12.38%	17.85%	-	-
Horiz. %	164.15%	160.44%	155.72%	153.08%	132.44%	117.85%	100.00%	-
PBT	13,359	37,430	37,008	30,346	24,601	37,206	35,751	-15.11%
YoY %	-64.31%	1.14%	21.95%	23.35%	-33.88%	4.07%	-	-
Horiz. %	37.37%	104.70%	103.52%	84.88%	68.81%	104.07%	100.00%	-
Tax	-11,179	-16,255	-16,502	-9,158	-4,480	-14,851	-10,331	1.32%
YoY %	31.23%	1.50%	-80.19%	-104.42%	69.83%	-43.75%	-	-
Horiz. %	108.21%	157.34%	159.73%	88.65%	43.36%	143.75%	100.00%	-
NP	2,180	21,175	20,506	21,188	20,121	22,355	25,420	-33.56%
YoY %	-89.70%	3.26%	-3.22%	5.30%	-9.99%	-12.06%	-	-
Horiz. %	8.58%	83.30%	80.67%	83.35%	79.15%	87.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	164	13,424	15,614	16,133	16,739	22,355	25,420	-56.82%
YoY %	-98.78%	-14.03%	-3.22%	-3.62%	-25.12%	-12.06%	-	-
Horiz. %	0.65%	52.81%	61.42%	63.47%	65.85%	87.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	83.68%	43.43%	44.59%	30.18%	18.21%	39.92%	28.90%	-
YoY %	92.68%	-2.60%	47.75%	65.73%	-54.38%	38.13%	-	-
Horiz. %	289.55%	150.28%	154.29%	104.43%	63.01%	138.13%	100.00%	-
Total Cost	225,882	201,733	195,849	191,490	163,878	141,380	113,515	12.13%
YoY %	11.97%	3.00%	2.28%	16.85%	15.91%	24.55%	-	-
Horiz. %	198.99%	177.71%	172.53%	168.69%	144.37%	124.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	417,339	417,833	301,328	294,878	272,934	261,525	235,735	9.97%
YoY %	-0.12%	38.66%	2.19%	8.04%	4.36%	10.94%	-	-
Horiz. %	177.04%	177.25%	127.82%	125.09%	115.78%	110.94%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	90	7,397	16,472	5,435	8,838	-	167	-9.78%
YoY %	-98.78%	-55.09%	203.07%	-38.50%	0.00%	-	-	-
Horiz. %	53.89%	4,429.34%	9,863.47%	3,254.49%	5,292.22%	-	100.00%	-
Div Payout %	55.16%	55.10%	105.50%	33.69%	52.80%	-	0.66%	-
YoY %	0.11%	-47.77%	213.15%	-36.19%	0.00%	-	-	-
Horiz. %	8,357.58%	8,348.48%	15,984.85%	5,104.55%	8,000.00%	-	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	417,339	417,833	301,328	294,878	272,934	261,525	235,735	9.97%
YoY %	-0.12%	38.66%	2.19%	8.04%	4.36%	10.94%	-	-
Horiz. %	177.04%	177.25%	127.82%	125.09%	115.78%	110.94%	100.00%	-
NOSH	180,666	181,666	112,857	109,214	108,739	108,068	104,771	9.49%
YoY %	-0.55%	60.97%	3.34%	0.44%	0.62%	3.15%	-	-
Horiz. %	172.44%	173.39%	107.72%	104.24%	103.79%	103.15%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	0.96%	9.50%	9.48%	9.96%	10.94%	13.65%	18.30%	-
YoY %	-89.89%	0.21%	-4.82%	-8.96%	-19.85%	-25.41%	-	-
Horiz. %	5.25%	51.91%	51.80%	54.43%	59.78%	74.59%	100.00%	-
ROE	0.04%	3.21%	5.18%	5.47%	6.13%	8.55%	10.78%	-
YoY %	-98.75%	-38.03%	-5.30%	-10.77%	-28.30%	-20.69%	-	-
Horiz. %	0.37%	29.78%	48.05%	50.74%	56.86%	79.31%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	126.23	122.70	191.71	194.73	169.21	151.51	132.61	-0.81%
YoY %	2.88%	-36.00%	-1.55%	15.08%	11.68%	14.25%	-	-
Horiz. %	95.19%	92.53%	144.57%	146.84%	127.60%	114.25%	100.00%	-
EPS	0.09	7.39	13.84	14.77	15.39	20.69	24.26	-60.62%
YoY %	-98.78%	-46.60%	-6.30%	-4.03%	-25.62%	-14.72%	-	-
Horiz. %	0.37%	30.46%	57.05%	60.88%	63.44%	85.28%	100.00%	-
DPS	0.05	4.07	14.60	4.98	8.18	0.00	0.16	-17.60%
YoY %	-98.77%	-72.12%	193.17%	-39.12%	0.00%	0.00%	-	-
Horiz. %	31.25%	2,543.75%	9,125.00%	3,112.50%	5,112.50%	0.00%	100.00%	-
NAPS	2.31	2.30	2.67	2.70	2.51	2.42	2.25	0.43%
YoY %	0.43%	-13.86%	-1.11%	7.57%	3.72%	7.56%	-	-
Horiz. %	102.67%	102.22%	118.67%	120.00%	111.56%	107.56%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 109,214
RPS	93.43	91.32	88.63	87.12	75.38	67.08	56.92	8.60%
YoY %	2.31%	3.04%	1.73%	15.57%	12.37%	17.85%	-	-
Horiz. %	164.14%	160.44%	155.71%	153.06%	132.43%	117.85%	100.00%	-
EPS	0.07	5.50	6.40	6.61	6.86	9.16	10.41	-56.52%
YoY %	-98.73%	-14.06%	-3.18%	-3.64%	-25.11%	-12.01%	-	-
Horiz. %	0.67%	52.83%	61.48%	63.50%	65.90%	87.99%	100.00%	-
DPS	0.04	3.03	6.75	2.23	3.62	0.00	0.07	-8.89%
YoY %	-98.68%	-55.11%	202.69%	-38.40%	0.00%	0.00%	-	-
Horiz. %	57.14%	4,328.57%	9,642.86%	3,185.71%	5,171.43%	0.00%	100.00%	-
NAPS	1.7097	1.7117	1.2344	1.208	1.1181	1.0714	0.9657	9.97%
YoY %	-0.12%	38.67%	2.19%	8.04%	4.36%	10.95%	-	-
Horiz. %	177.04%	177.25%	127.82%	125.09%	115.78%	110.95%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	1.08	1.42	1.84	1.93	2.18	2.28	2.04	-
P/RPS	0.86	1.16	0.96	0.99	1.29	1.50	1.54	-9.24%
YoY %	-25.86%	20.83%	-3.03%	-23.26%	-14.00%	-2.60%	-	-
Horiz. %	55.84%	75.32%	62.34%	64.29%	83.77%	97.40%	100.00%	-
P/EPS	1,189.76	19.22	13.30	13.07	14.16	11.02	8.41	128.09%
YoY %	6,090.22%	44.51%	1.76%	-7.70%	28.49%	31.03%	-	-
Horiz. %	14,146.97%	228.54%	158.15%	155.41%	168.37%	131.03%	100.00%	-
EY	0.08	5.20	7.52	7.65	7.06	9.07	11.89	-56.51%
YoY %	-98.46%	-30.85%	-1.70%	8.36%	-22.16%	-23.72%	-	-
Horiz. %	0.67%	43.73%	63.25%	64.34%	59.38%	76.28%	100.00%	-
DY	0.05	2.87	7.93	2.58	3.75	0.00	0.08	-7.52%
YoY %	-98.26%	-63.81%	207.36%	-31.20%	0.00%	0.00%	-	-
Horiz. %	62.50%	3,587.50%	9,912.50%	3,225.00%	4,687.50%	0.00%	100.00%	-
P/NAPS	0.47	0.62	0.69	0.71	0.87	0.94	0.91	-10.41%
YoY %	-24.19%	-10.14%	-2.82%	-18.39%	-7.45%	3.30%	-	-
Horiz. %	51.65%	68.13%	75.82%	78.02%	95.60%	103.30%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	25/08/09	29/08/08	29/08/07	30/08/06	24/08/05	26/08/04	26/08/03	-
Price	1.18	1.50	1.53	1.87	2.16	2.16	2.44	-
P/RPS	0.93	1.22	0.80	0.96	1.28	1.43	1.84	-10.74%
YoY %	-23.77%	52.50%	-16.67%	-25.00%	-10.49%	-22.28%	-	-
Horiz. %	50.54%	66.30%	43.48%	52.17%	69.57%	77.72%	100.00%	-
P/EPS	1,299.92	20.30	11.06	12.66	14.03	10.44	10.06	124.68%
YoY %	6,303.55%	83.54%	-12.64%	-9.76%	34.39%	3.78%	-	-
Horiz. %	12,921.67%	201.79%	109.94%	125.84%	139.46%	103.78%	100.00%	-
EY	0.08	4.93	9.04	7.90	7.13	9.58	9.94	-55.20%
YoY %	-98.38%	-45.46%	14.43%	10.80%	-25.57%	-3.62%	-	-
Horiz. %	0.80%	49.60%	90.95%	79.48%	71.73%	96.38%	100.00%	-
DY	0.04	2.71	9.54	2.66	3.79	0.00	0.07	-8.89%
YoY %	-98.52%	-71.59%	258.65%	-29.82%	0.00%	0.00%	-	-
Horiz. %	57.14%	3,871.43%	13,628.57%	3,800.00%	5,414.29%	0.00%	100.00%	-
P/NAPS	0.51	0.65	0.57	0.69	0.86	0.89	1.08	-11.74%
YoY %	-21.54%	14.04%	-17.39%	-19.77%	-3.37%	-17.59%	-	-
Horiz. %	47.22%	60.19%	52.78%	63.89%	79.63%	82.41%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos