[JERNEH] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -1.43%
YoY- 566.12%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 93,832 94,885 219,139 221,272 214,447 205,000 184,823 -10.67%
PBT -556 22,167 -2,035 45,173 35,189 28,032 25,777 -
Tax 284,410 28,063 -6,958 -18,130 -15,391 -5,911 -9,823 -
NP 283,854 50,230 -8,993 27,043 19,798 22,121 15,954 61.53%
-
NP to SH 274,962 41,278 -9,969 18,360 15,386 14,697 16,500 59.78%
-
Tax Rate - -126.60% - 40.13% 43.74% 21.09% 38.11% -
Total Cost -190,022 44,655 228,132 194,229 194,649 182,879 168,869 -
-
Net Worth 723,833 461,050 407,078 422,670 298,862 406,586 275,186 17.48%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 146 198 90 7,397 16,472 5,435 8,838 -49.51%
Div Payout % 0.05% 0.48% 0.00% 40.29% 107.06% 36.98% 53.57% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 723,833 461,050 407,078 422,670 298,862 406,586 275,186 17.48%
NOSH 182,786 180,804 180,923 180,628 110,689 151,147 108,769 9.03%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 302.51% 52.94% -4.10% 12.22% 9.23% 10.79% 8.63% -
ROE 37.99% 8.95% -2.45% 4.34% 5.15% 3.61% 6.00% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 51.33 52.48 121.12 122.50 193.74 135.63 169.92 -18.07%
EPS 150.43 22.83 -5.51 10.16 13.90 9.72 15.17 46.54%
DPS 0.08 0.11 0.05 4.10 14.88 3.60 8.18 -53.73%
NAPS 3.96 2.55 2.25 2.34 2.70 2.69 2.53 7.74%
Adjusted Per Share Value based on latest NOSH - 182,786
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 38.44 38.87 89.77 90.65 87.85 83.98 75.71 -10.67%
EPS 112.64 16.91 -4.08 7.52 6.30 6.02 6.76 59.78%
DPS 0.06 0.08 0.04 3.03 6.75 2.23 3.62 -49.49%
NAPS 2.9652 1.8887 1.6676 1.7315 1.2243 1.6656 1.1273 17.48%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.98 2.62 0.81 1.46 2.22 2.03 2.16 -
P/RPS 5.81 4.99 0.67 1.19 1.15 1.50 1.27 28.82%
P/EPS 1.98 11.48 -14.70 14.36 15.97 20.88 14.24 -28.01%
EY 50.48 8.71 -6.80 6.96 6.26 4.79 7.02 38.90%
DY 0.03 0.04 0.06 2.80 6.70 1.77 3.79 -55.34%
P/NAPS 0.75 1.03 0.36 0.62 0.82 0.75 0.85 -2.06%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 31/05/10 27/05/09 27/05/08 24/05/07 24/05/06 25/05/05 -
Price 3.12 3.00 1.18 1.56 2.22 2.03 2.17 -
P/RPS 6.08 5.72 0.97 1.27 1.15 1.50 1.28 29.63%
P/EPS 2.07 13.14 -21.42 15.35 15.97 20.88 14.30 -27.52%
EY 48.21 7.61 -4.67 6.52 6.26 4.79 6.99 37.94%
DY 0.03 0.04 0.04 2.63 6.70 1.77 3.77 -55.30%
P/NAPS 0.79 1.18 0.52 0.67 0.82 0.75 0.86 -1.40%

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