[JERNEH] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 28.6%
YoY- 26.16%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 54,542 179,636 224,907 218,466 213,873 190,976 172,726 -17.47%
PBT 6,214 13,341 26,719 46,255 28,168 28,075 33,016 -24.28%
Tax 56,640 4,030 -14,985 -19,729 -7,960 -5,277 -12,595 -
NP 62,854 17,371 11,734 26,526 20,208 22,798 20,421 20.59%
-
NP to SH 51,568 14,831 4,443 20,080 15,916 17,499 20,967 16.17%
-
Tax Rate -911.49% -30.21% 56.08% 42.65% 28.26% 18.80% 38.15% -
Total Cost -8,312 162,265 213,173 191,940 193,665 168,178 152,305 -
-
Net Worth 489,589 429,887 417,449 343,741 296,032 286,990 263,791 10.85%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 144 144 7,397 16,472 5,435 8,838 - -
Div Payout % 0.28% 0.98% 166.49% 82.03% 34.15% 50.51% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 489,589 429,887 417,449 343,741 296,032 286,990 263,791 10.85%
NOSH 180,660 180,624 180,714 148,164 109,237 143,495 108,111 8.93%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 115.24% 9.67% 5.22% 12.14% 9.45% 11.94% 11.82% -
ROE 10.53% 3.45% 1.06% 5.84% 5.38% 6.10% 7.95% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 30.19 99.45 124.45 147.45 195.79 133.09 159.77 -24.23%
EPS 28.54 8.21 2.46 13.55 14.57 12.19 19.39 6.65%
DPS 0.08 0.08 4.09 11.12 4.98 6.16 0.00 -
NAPS 2.71 2.38 2.31 2.32 2.71 2.00 2.44 1.76%
Adjusted Per Share Value based on latest NOSH - 148,164
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 22.34 73.59 92.13 89.50 87.61 78.23 70.76 -17.47%
EPS 21.13 6.08 1.82 8.23 6.52 7.17 8.59 16.17%
DPS 0.06 0.06 3.03 6.75 2.23 3.62 0.00 -
NAPS 2.0056 1.7611 1.7101 1.4082 1.2127 1.1757 1.0806 10.85%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.92 1.26 1.23 1.65 1.86 2.12 2.19 -
P/RPS 9.67 1.27 0.99 1.12 0.95 1.59 1.37 38.47%
P/EPS 10.23 15.35 50.03 12.17 12.77 17.38 11.29 -1.62%
EY 9.78 6.52 2.00 8.21 7.83 5.75 8.86 1.65%
DY 0.03 0.06 3.33 6.74 2.67 2.91 0.00 -
P/NAPS 1.08 0.53 0.53 0.71 0.69 1.06 0.90 3.08%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 18/11/09 19/11/08 28/11/07 29/11/06 29/11/05 25/11/04 -
Price 3.16 1.24 1.08 1.58 1.92 2.07 2.22 -
P/RPS 10.47 1.25 0.87 1.07 0.98 1.56 1.39 39.98%
P/EPS 11.07 15.10 43.93 11.66 13.18 16.97 11.45 -0.56%
EY 9.03 6.62 2.28 8.58 7.59 5.89 8.74 0.54%
DY 0.03 0.06 3.79 7.04 2.59 2.98 0.00 -
P/NAPS 1.17 0.52 0.47 0.68 0.71 1.04 0.91 4.27%

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