[JOHAN] QoQ Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
12-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 54.22%
YoY- 8.17%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 581,838 547,780 466,003 446,886 429,610 408,656 522,114 7.49%
PBT 21,380 17,072 18,721 9,720 5,504 6,756 11,216 53.79%
Tax -2,654 -2,532 1,966 1,392 1,932 -516 -463 220.63%
NP 18,726 14,540 20,687 11,112 7,436 6,240 10,753 44.79%
-
NP to SH 18,208 14,184 19,873 10,502 6,810 6,012 10,189 47.31%
-
Tax Rate 12.41% 14.83% -10.50% -14.32% -35.10% 7.64% 4.13% -
Total Cost 563,112 533,240 445,316 435,774 422,174 402,416 511,361 6.64%
-
Net Worth 210,763 197,829 193,951 188,172 179,783 176,602 175,171 13.13%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 210,763 197,829 193,951 188,172 179,783 176,602 175,171 13.13%
NOSH 623,561 622,105 623,639 625,158 619,090 626,250 621,614 0.20%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 3.22% 2.65% 4.44% 2.49% 1.73% 1.53% 2.06% -
ROE 8.64% 7.17% 10.25% 5.58% 3.79% 3.40% 5.82% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 93.31 88.05 74.72 71.48 69.39 65.25 83.99 7.27%
EPS 2.92 2.28 3.19 1.68 1.10 0.96 1.64 46.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.338 0.318 0.311 0.301 0.2904 0.282 0.2818 12.90%
Adjusted Per Share Value based on latest NOSH - 621,111
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 50.21 47.27 40.21 38.56 37.07 35.26 45.05 7.50%
EPS 1.57 1.22 1.71 0.91 0.59 0.52 0.88 47.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1819 0.1707 0.1674 0.1624 0.1551 0.1524 0.1512 13.12%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.21 0.26 0.28 0.28 0.28 0.26 0.14 -
P/RPS 0.23 0.30 0.37 0.39 0.40 0.40 0.17 22.34%
P/EPS 7.19 11.40 8.79 16.67 25.45 27.08 8.54 -10.84%
EY 13.90 8.77 11.38 6.00 3.93 3.69 11.71 12.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.82 0.90 0.93 0.96 0.92 0.50 15.43%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 04/09/08 30/06/08 26/03/08 12/12/07 18/09/07 28/06/07 30/03/07 -
Price 0.17 0.20 0.25 0.26 0.26 0.31 0.25 -
P/RPS 0.18 0.23 0.33 0.36 0.37 0.48 0.30 -28.88%
P/EPS 5.82 8.77 7.85 15.48 23.64 32.29 15.25 -47.41%
EY 17.18 11.40 12.75 6.46 4.23 3.10 6.56 90.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.80 0.86 0.90 1.10 0.89 -31.93%

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