[JERNEH] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.54%
YoY- -16.54%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 224,907 218,466 213,873 190,976 172,726 137,269 212,033 0.98%
PBT 26,719 46,255 28,168 28,075 33,016 40,624 29,443 -1.60%
Tax -14,985 -19,729 -7,960 -5,277 -12,595 -13,846 -11,887 3.93%
NP 11,734 26,526 20,208 22,798 20,421 26,778 17,556 -6.48%
-
NP to SH 4,443 20,080 15,916 17,499 20,967 26,778 17,556 -20.45%
-
Tax Rate 56.08% 42.65% 28.26% 18.80% 38.15% 34.08% 40.37% -
Total Cost 213,173 191,940 193,665 168,178 152,305 110,491 194,477 1.54%
-
Net Worth 417,449 343,741 296,032 286,990 263,791 240,598 217,002 11.50%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 7,397 16,472 5,435 8,838 - 167 83 111.20%
Div Payout % 166.49% 82.03% 34.15% 50.51% - 0.62% 0.47% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 417,449 343,741 296,032 286,990 263,791 240,598 217,002 11.50%
NOSH 180,714 148,164 109,237 143,495 108,111 105,064 104,328 9.57%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.22% 12.14% 9.45% 11.94% 11.82% 19.51% 8.28% -
ROE 1.06% 5.84% 5.38% 6.10% 7.95% 11.13% 8.09% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 124.45 147.45 195.79 133.09 159.77 130.65 203.24 -7.84%
EPS 2.46 13.55 14.57 12.19 19.39 25.49 16.83 -27.40%
DPS 4.09 11.12 4.98 6.16 0.00 0.16 0.08 92.53%
NAPS 2.31 2.32 2.71 2.00 2.44 2.29 2.08 1.76%
Adjusted Per Share Value based on latest NOSH - 143,495
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 92.13 89.50 87.61 78.23 70.76 56.23 86.86 0.98%
EPS 1.82 8.23 6.52 7.17 8.59 10.97 7.19 -20.44%
DPS 3.03 6.75 2.23 3.62 0.00 0.07 0.03 115.64%
NAPS 1.7101 1.4082 1.2127 1.1757 1.0806 0.9856 0.889 11.50%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 1.23 1.65 1.86 2.12 2.19 2.36 0.00 -
P/RPS 0.99 1.12 0.95 1.59 1.37 1.81 0.00 -
P/EPS 50.03 12.17 12.77 17.38 11.29 9.26 0.00 -
EY 2.00 8.21 7.83 5.75 8.86 10.80 0.00 -
DY 3.33 6.74 2.67 2.91 0.00 0.07 0.00 -
P/NAPS 0.53 0.71 0.69 1.06 0.90 1.03 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 28/11/07 29/11/06 29/11/05 25/11/04 27/11/03 30/10/02 -
Price 1.08 1.58 1.92 2.07 2.22 2.32 0.00 -
P/RPS 0.87 1.07 0.98 1.56 1.39 1.78 0.00 -
P/EPS 43.93 11.66 13.18 16.97 11.45 9.10 0.00 -
EY 2.28 8.58 7.59 5.89 8.74 10.99 0.00 -
DY 3.79 7.04 2.59 2.98 0.00 0.07 0.00 -
P/NAPS 0.47 0.68 0.71 1.04 0.91 1.01 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