[JOHAN] QoQ Annualized Quarter Result on 31-Jan-2008 [#4]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
26-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 89.22%
YoY- 95.04%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 584,950 581,838 547,780 466,003 446,886 429,610 408,656 26.87%
PBT 23,482 21,380 17,072 18,721 9,720 5,504 6,756 128.59%
Tax -3,552 -2,654 -2,532 1,966 1,392 1,932 -516 259.75%
NP 19,930 18,726 14,540 20,687 11,112 7,436 6,240 116.11%
-
NP to SH 19,482 18,208 14,184 19,873 10,502 6,810 6,012 118.20%
-
Tax Rate 15.13% 12.41% 14.83% -10.50% -14.32% -35.10% 7.64% -
Total Cost 565,020 563,112 533,240 445,316 435,774 422,174 402,416 25.26%
-
Net Worth 203,324 210,763 197,829 193,951 188,172 179,783 176,602 9.80%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 203,324 210,763 197,829 193,951 188,172 179,783 176,602 9.80%
NOSH 621,787 623,561 622,105 623,639 625,158 619,090 626,250 -0.47%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 3.41% 3.22% 2.65% 4.44% 2.49% 1.73% 1.53% -
ROE 9.58% 8.64% 7.17% 10.25% 5.58% 3.79% 3.40% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 94.08 93.31 88.05 74.72 71.48 69.39 65.25 27.48%
EPS 3.13 2.92 2.28 3.19 1.68 1.10 0.96 119.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.327 0.338 0.318 0.311 0.301 0.2904 0.282 10.32%
Adjusted Per Share Value based on latest NOSH - 622,625
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 50.08 49.81 46.90 39.90 38.26 36.78 34.99 26.86%
EPS 1.67 1.56 1.21 1.70 0.90 0.58 0.51 119.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1741 0.1804 0.1694 0.1661 0.1611 0.1539 0.1512 9.81%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.12 0.21 0.26 0.28 0.28 0.28 0.26 -
P/RPS 0.13 0.23 0.30 0.37 0.39 0.40 0.40 -52.56%
P/EPS 3.83 7.19 11.40 8.79 16.67 25.45 27.08 -72.69%
EY 26.11 13.90 8.77 11.38 6.00 3.93 3.69 266.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.62 0.82 0.90 0.93 0.96 0.92 -45.36%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 15/12/08 04/09/08 30/06/08 26/03/08 12/12/07 18/09/07 28/06/07 -
Price 0.14 0.17 0.20 0.25 0.26 0.26 0.31 -
P/RPS 0.15 0.18 0.23 0.33 0.36 0.37 0.48 -53.78%
P/EPS 4.47 5.82 8.77 7.85 15.48 23.64 32.29 -73.07%
EY 22.38 17.18 11.40 12.75 6.46 4.23 3.10 271.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.63 0.80 0.86 0.90 1.10 -46.38%

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