[JERNEH] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -1.35%
YoY- -9.05%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 179,636 224,907 218,466 213,873 190,976 172,726 137,269 4.58%
PBT 13,341 26,719 46,255 28,168 28,075 33,016 40,624 -16.92%
Tax 4,030 -14,985 -19,729 -7,960 -5,277 -12,595 -13,846 -
NP 17,371 11,734 26,526 20,208 22,798 20,421 26,778 -6.95%
-
NP to SH 14,831 4,443 20,080 15,916 17,499 20,967 26,778 -9.37%
-
Tax Rate -30.21% 56.08% 42.65% 28.26% 18.80% 38.15% 34.08% -
Total Cost 162,265 213,173 191,940 193,665 168,178 152,305 110,491 6.60%
-
Net Worth 429,887 417,449 343,741 296,032 286,990 263,791 240,598 10.14%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 144 7,397 16,472 5,435 8,838 - 167 -2.43%
Div Payout % 0.98% 166.49% 82.03% 34.15% 50.51% - 0.62% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 429,887 417,449 343,741 296,032 286,990 263,791 240,598 10.14%
NOSH 180,624 180,714 148,164 109,237 143,495 108,111 105,064 9.44%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.67% 5.22% 12.14% 9.45% 11.94% 11.82% 19.51% -
ROE 3.45% 1.06% 5.84% 5.38% 6.10% 7.95% 11.13% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 99.45 124.45 147.45 195.79 133.09 159.77 130.65 -4.44%
EPS 8.21 2.46 13.55 14.57 12.19 19.39 25.49 -17.19%
DPS 0.08 4.09 11.12 4.98 6.16 0.00 0.16 -10.90%
NAPS 2.38 2.31 2.32 2.71 2.00 2.44 2.29 0.64%
Adjusted Per Share Value based on latest NOSH - 109,237
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 73.59 92.13 89.50 87.61 78.23 70.76 56.23 4.58%
EPS 6.08 1.82 8.23 6.52 7.17 8.59 10.97 -9.35%
DPS 0.06 3.03 6.75 2.23 3.62 0.00 0.07 -2.53%
NAPS 1.7611 1.7101 1.4082 1.2127 1.1757 1.0806 0.9856 10.14%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.26 1.23 1.65 1.86 2.12 2.19 2.36 -
P/RPS 1.27 0.99 1.12 0.95 1.59 1.37 1.81 -5.72%
P/EPS 15.35 50.03 12.17 12.77 17.38 11.29 9.26 8.78%
EY 6.52 2.00 8.21 7.83 5.75 8.86 10.80 -8.06%
DY 0.06 3.33 6.74 2.67 2.91 0.00 0.07 -2.53%
P/NAPS 0.53 0.53 0.71 0.69 1.06 0.90 1.03 -10.47%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 19/11/08 28/11/07 29/11/06 29/11/05 25/11/04 27/11/03 -
Price 1.24 1.08 1.58 1.92 2.07 2.22 2.32 -
P/RPS 1.25 0.87 1.07 0.98 1.56 1.39 1.78 -5.71%
P/EPS 15.10 43.93 11.66 13.18 16.97 11.45 9.10 8.79%
EY 6.62 2.28 8.58 7.59 5.89 8.74 10.99 -8.09%
DY 0.06 3.79 7.04 2.59 2.98 0.00 0.07 -2.53%
P/NAPS 0.52 0.47 0.68 0.71 1.04 0.91 1.01 -10.46%

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