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

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	179,636	224,907	218,466	213,873	190,976	172,726	137,269	4.58%
YoY %	-20.13%	2.95%	2.15%	11.99%	10.57%	25.83%	-	-
Horiz. %	130.86%	163.84%	159.15%	155.81%	139.13%	125.83%	100.00%	-
PBT	13,341	26,719	46,255	28,168	28,075	33,016	40,624	-16.92%
YoY %	-50.07%	-42.24%	64.21%	0.33%	-14.97%	-18.73%	-	-
Horiz. %	32.84%	65.77%	113.86%	69.34%	69.11%	81.27%	100.00%	-
Tax	4,030	-14,985	-19,729	-7,960	-5,277	-12,595	-13,846	-
YoY %	126.89%	24.05%	-147.85%	-50.84%	58.10%	9.04%	-	-
Horiz. %	-29.11%	108.23%	142.49%	57.49%	38.11%	90.96%	100.00%	-
NP	17,371	11,734	26,526	20,208	22,798	20,421	26,778	-6.95%
YoY %	48.04%	-55.76%	31.26%	-11.36%	11.64%	-23.74%	-	-
Horiz. %	64.87%	43.82%	99.06%	75.46%	85.14%	76.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,831	4,443	20,080	15,916	17,499	20,967	26,778	-9.37%
YoY %	233.81%	-77.87%	26.16%	-9.05%	-16.54%	-21.70%	-	-
Horiz. %	55.39%	16.59%	74.99%	59.44%	65.35%	78.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-30.21%	56.08%	42.65%	28.26%	18.80%	38.15%	34.08%	-
YoY %	-153.87%	31.49%	50.92%	50.32%	-50.72%	11.94%	-	-
Horiz. %	-88.64%	164.55%	125.15%	82.92%	55.16%	111.94%	100.00%	-
Total Cost	162,265	213,173	191,940	193,665	168,178	152,305	110,491	6.60%
YoY %	-23.88%	11.06%	-0.89%	15.15%	10.42%	37.84%	-	-
Horiz. %	146.86%	192.93%	173.72%	175.28%	152.21%	137.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	429,887	417,449	343,741	296,032	286,990	263,791	240,598	10.14%
YoY %	2.98%	21.44%	16.12%	3.15%	8.79%	9.64%	-	-
Horiz. %	178.67%	173.50%	142.87%	123.04%	119.28%	109.64%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	144	7,397	16,472	5,435	8,838	-	167	-2.43%
YoY %	-98.05%	-55.09%	203.07%	-38.50%	0.00%	-	-	-
Horiz. %	86.23%	4,429.34%	9,863.47%	3,254.49%	5,292.22%	-	100.00%	-
Div Payout %	0.98%	166.49%	82.03%	34.15%	50.51%	-	0.62%	-
YoY %	-99.41%	102.96%	140.20%	-32.39%	0.00%	-	-	-
Horiz. %	158.06%	26,853.23%	13,230.65%	5,508.06%	8,146.77%	-	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	429,887	417,449	343,741	296,032	286,990	263,791	240,598	10.14%
YoY %	2.98%	21.44%	16.12%	3.15%	8.79%	9.64%	-	-
Horiz. %	178.67%	173.50%	142.87%	123.04%	119.28%	109.64%	100.00%	-
NOSH	180,624	180,714	148,164	109,237	143,495	108,111	105,064	9.44%
YoY %	-0.05%	21.97%	35.64%	-23.87%	32.73%	2.90%	-	-
Horiz. %	171.92%	172.00%	141.02%	103.97%	136.58%	102.90%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	9.67%	5.22%	12.14%	9.45%	11.94%	11.82%	19.51%	-
YoY %	85.25%	-57.00%	28.47%	-20.85%	1.02%	-39.42%	-	-
Horiz. %	49.56%	26.76%	62.22%	48.44%	61.20%	60.58%	100.00%	-
ROE	3.45%	1.06%	5.84%	5.38%	6.10%	7.95%	11.13%	-
YoY %	225.47%	-81.85%	8.55%	-11.80%	-23.27%	-28.57%	-	-
Horiz. %	31.00%	9.52%	52.47%	48.34%	54.81%	71.43%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	99.45	124.45	147.45	195.79	133.09	159.77	130.65	-4.44%
YoY %	-20.09%	-15.60%	-24.69%	47.11%	-16.70%	22.29%	-	-
Horiz. %	76.12%	95.25%	112.86%	149.86%	101.87%	122.29%	100.00%	-
EPS	8.21	2.46	13.55	14.57	12.19	19.39	25.49	-17.19%
YoY %	233.74%	-81.85%	-7.00%	19.52%	-37.13%	-23.93%	-	-
Horiz. %	32.21%	9.65%	53.16%	57.16%	47.82%	76.07%	100.00%	-
DPS	0.08	4.09	11.12	4.98	6.16	0.00	0.16	-10.90%
YoY %	-98.04%	-63.22%	123.29%	-19.16%	0.00%	0.00%	-	-
Horiz. %	50.00%	2,556.25%	6,950.00%	3,112.50%	3,850.00%	0.00%	100.00%	-
NAPS	2.38	2.31	2.32	2.71	2.00	2.44	2.29	0.64%
YoY %	3.03%	-0.43%	-14.39%	35.50%	-18.03%	6.55%	-	-
Horiz. %	103.93%	100.87%	101.31%	118.34%	87.34%	106.55%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 109,237
RPS	73.59	92.13	89.50	87.61	78.23	70.76	56.23	4.58%
YoY %	-20.12%	2.94%	2.16%	11.99%	10.56%	25.84%	-	-
Horiz. %	130.87%	163.84%	159.17%	155.81%	139.13%	125.84%	100.00%	-
EPS	6.08	1.82	8.23	6.52	7.17	8.59	10.97	-9.35%
YoY %	234.07%	-77.89%	26.23%	-9.07%	-16.53%	-21.70%	-	-
Horiz. %	55.42%	16.59%	75.02%	59.43%	65.36%	78.30%	100.00%	-
DPS	0.06	3.03	6.75	2.23	3.62	0.00	0.07	-2.53%
YoY %	-98.02%	-55.11%	202.69%	-38.40%	0.00%	0.00%	-	-
Horiz. %	85.71%	4,328.57%	9,642.86%	3,185.71%	5,171.43%	0.00%	100.00%	-
NAPS	1.7611	1.7101	1.4082	1.2127	1.1757	1.0806	0.9856	10.14%
YoY %	2.98%	21.44%	16.12%	3.15%	8.80%	9.64%	-	-
Horiz. %	178.68%	173.51%	142.88%	123.04%	119.29%	109.64%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	28.28%	-11.61%	17.89%	-40.25%	16.06%	-24.31%	-	-
Horiz. %	70.17%	54.70%	61.88%	52.49%	87.85%	75.69%	100.00%	-
P/EPS	15.35	50.03	12.17	12.77	17.38	11.29	9.26	8.78%
YoY %	-69.32%	311.09%	-4.70%	-26.52%	53.94%	21.92%	-	-
Horiz. %	165.77%	540.28%	131.43%	137.90%	187.69%	121.92%	100.00%	-
EY	6.52	2.00	8.21	7.83	5.75	8.86	10.80	-8.06%
YoY %	226.00%	-75.64%	4.85%	36.17%	-35.10%	-17.96%	-	-
Horiz. %	60.37%	18.52%	76.02%	72.50%	53.24%	82.04%	100.00%	-
DY	0.06	3.33	6.74	2.67	2.91	0.00	0.07	-2.53%
YoY %	-98.20%	-50.59%	152.43%	-8.25%	0.00%	0.00%	-	-
Horiz. %	85.71%	4,757.14%	9,628.57%	3,814.29%	4,157.14%	0.00%	100.00%	-
P/NAPS	0.53	0.53	0.71	0.69	1.06	0.90	1.03	-10.47%
YoY %	0.00%	-25.35%	2.90%	-34.91%	17.78%	-12.62%	-	-
Horiz. %	51.46%	51.46%	68.93%	66.99%	102.91%	87.38%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
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%
YoY %	43.68%	-18.69%	9.18%	-37.18%	12.23%	-21.91%	-	-
Horiz. %	70.22%	48.88%	60.11%	55.06%	87.64%	78.09%	100.00%	-
P/EPS	15.10	43.93	11.66	13.18	16.97	11.45	9.10	8.79%
YoY %	-65.63%	276.76%	-11.53%	-22.33%	48.21%	25.82%	-	-
Horiz. %	165.93%	482.75%	128.13%	144.84%	186.48%	125.82%	100.00%	-
EY	6.62	2.28	8.58	7.59	5.89	8.74	10.99	-8.09%
YoY %	190.35%	-73.43%	13.04%	28.86%	-32.61%	-20.47%	-	-
Horiz. %	60.24%	20.75%	78.07%	69.06%	53.59%	79.53%	100.00%	-
DY	0.06	3.79	7.04	2.59	2.98	0.00	0.07	-2.53%
YoY %	-98.42%	-46.16%	171.81%	-13.09%	0.00%	0.00%	-	-
Horiz. %	85.71%	5,414.29%	10,057.14%	3,700.00%	4,257.14%	0.00%	100.00%	-
P/NAPS	0.52	0.47	0.68	0.71	1.04	0.91	1.01	-10.46%
YoY %	10.64%	-30.88%	-4.23%	-31.73%	14.29%	-9.90%	-	-
Horiz. %	51.49%	46.53%	67.33%	70.30%	102.97%	90.10%	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