[JERNEH] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 41.85%
YoY- 18.95%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 194,322 185,616 150,482 181,767 232,513 264,273 149,348 -0.27%
PBT 25,835 33,923 36,509 37,158 35,166 16,833 51,382 0.73%
Tax -4,870 -12,951 -12,045 -12,254 -14,229 -3,787 -738 -1.98%
NP 20,965 20,972 24,464 24,904 20,937 13,046 50,644 0.94%
-
NP to SH 14,058 21,518 24,464 24,904 20,937 8,328 50,644 1.37%
-
Tax Rate 18.85% 38.18% 32.99% 32.98% 40.46% 22.50% 1.44% -
Total Cost 173,357 164,644 126,018 156,863 211,576 251,227 98,704 -0.59%
-
Net Worth 283,706 216,103 252,972 227,602 207,697 185,368 180,337 -0.48%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 5,435 8,838 83 83 - 8,238 10,018 0.65%
Div Payout % 38.66% 41.08% 0.34% 0.34% - 98.93% 19.78% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 283,706 216,103 252,972 227,602 207,697 185,368 180,337 -0.48%
NOSH 108,700 108,051 105,405 104,404 103,848 102,982 66,791 -0.51%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.79% 11.30% 16.26% 13.70% 9.00% 4.94% 33.91% -
ROE 4.96% 9.96% 9.67% 10.94% 10.08% 4.49% 28.08% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 178.77 171.78 142.77 174.10 223.90 256.62 223.60 0.23%
EPS 12.93 19.91 23.21 23.85 20.16 8.09 75.82 1.89%
DPS 5.00 8.18 0.08 0.08 0.00 8.00 15.00 1.17%
NAPS 2.61 2.00 2.40 2.18 2.00 1.80 2.70 0.03%
Adjusted Per Share Value based on latest NOSH - 104,404
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 79.61 76.04 61.65 74.46 95.25 108.26 61.18 -0.27%
EPS 5.76 8.81 10.02 10.20 8.58 3.41 20.75 1.37%
DPS 2.23 3.62 0.03 0.03 0.00 3.37 4.10 0.64%
NAPS 1.1622 0.8853 1.0363 0.9324 0.8508 0.7594 0.7388 -0.48%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 2.08 2.45 2.34 0.00 0.00 0.00 0.00 -
P/RPS 1.16 1.43 1.64 0.00 0.00 0.00 0.00 -100.00%
P/EPS 16.08 12.30 10.08 0.00 0.00 0.00 0.00 -100.00%
EY 6.22 8.13 9.92 0.00 0.00 0.00 0.00 -100.00%
DY 2.40 3.34 0.03 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.80 1.23 0.97 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/06 25/02/05 27/02/04 26/02/03 26/02/02 18/04/01 - -
Price 2.07 2.31 2.50 1.99 0.00 0.00 0.00 -
P/RPS 1.16 1.34 1.75 1.14 0.00 0.00 0.00 -100.00%
P/EPS 16.01 11.60 10.77 8.34 0.00 0.00 0.00 -100.00%
EY 6.25 8.62 9.28 11.99 0.00 0.00 0.00 -100.00%
DY 2.42 3.54 0.03 0.04 0.00 0.00 0.00 -100.00%
P/NAPS 0.79 1.16 1.04 0.91 0.00 0.00 0.00 -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
Post a Comment