[JERNEH] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 2.63%
YoY- -12.04%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 216,558 217,778 194,322 185,616 150,482 181,767 232,513 -1.17%
PBT 45,414 30,176 25,835 33,923 36,509 37,158 35,166 4.35%
Tax -18,211 -13,954 -4,870 -12,951 -12,045 -12,254 -14,229 4.19%
NP 27,203 16,222 20,965 20,972 24,464 24,904 20,937 4.45%
-
NP to SH 19,083 12,540 14,058 21,518 24,464 24,904 20,937 -1.53%
-
Tax Rate 40.10% 46.24% 18.85% 38.18% 32.99% 32.98% 40.46% -
Total Cost 189,355 201,556 173,357 164,644 126,018 156,863 211,576 -1.83%
-
Net Worth 295,882 886,221 283,706 216,103 252,972 227,602 207,697 6.07%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 7,397 16,472 5,435 8,838 83 83 - -
Div Payout % 38.76% 131.36% 38.66% 41.08% 0.34% 0.34% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 295,882 886,221 283,706 216,103 252,972 227,602 207,697 6.07%
NOSH 147,941 329,450 108,700 108,051 105,405 104,404 103,848 6.07%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.56% 7.45% 10.79% 11.30% 16.26% 13.70% 9.00% -
ROE 6.45% 1.41% 4.96% 9.96% 9.67% 10.94% 10.08% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 146.38 66.10 178.77 171.78 142.77 174.10 223.90 -6.83%
EPS 12.90 3.81 12.93 19.91 23.21 23.85 20.16 -7.16%
DPS 5.00 5.00 5.00 8.18 0.08 0.08 0.00 -
NAPS 2.00 2.69 2.61 2.00 2.40 2.18 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 108,051
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 88.71 89.21 79.61 76.04 61.65 74.46 95.25 -1.17%
EPS 7.82 5.14 5.76 8.81 10.02 10.20 8.58 -1.53%
DPS 3.03 6.75 2.23 3.62 0.03 0.03 0.00 -
NAPS 1.2121 3.6305 1.1622 0.8853 1.0363 0.9324 0.8508 6.07%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 1.59 2.04 2.08 2.45 2.34 0.00 0.00 -
P/RPS 1.09 3.09 1.16 1.43 1.64 0.00 0.00 -
P/EPS 12.33 53.59 16.08 12.30 10.08 0.00 0.00 -
EY 8.11 1.87 6.22 8.13 9.92 0.00 0.00 -
DY 3.14 2.45 2.40 3.34 0.03 0.00 0.00 -
P/NAPS 0.80 0.76 0.80 1.23 0.97 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 22/02/06 25/02/05 27/02/04 26/02/03 26/02/02 -
Price 1.56 2.26 2.07 2.31 2.50 1.99 0.00 -
P/RPS 1.07 3.42 1.16 1.34 1.75 1.14 0.00 -
P/EPS 12.09 59.37 16.01 11.60 10.77 8.34 0.00 -
EY 8.27 1.68 6.25 8.62 9.28 11.99 0.00 -
DY 3.21 2.21 2.42 3.54 0.03 0.04 0.00 -
P/NAPS 0.78 0.84 0.79 1.16 1.04 0.91 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