[JOHAN] QoQ Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- -9.02%
YoY- 10.41%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 285,380 274,656 315,675 312,270 314,284 312,400 570,572 -37.07%
PBT 35,254 24,956 29,261 24,000 25,922 20,568 28,385 15.58%
Tax -1,414 -816 -3,630 -2,001 -1,800 -2,140 -4,672 -55.02%
NP 33,840 24,140 25,631 21,998 24,122 18,428 23,713 26.83%
-
NP to SH 33,662 24,104 25,631 21,510 23,642 18,220 23,011 28.95%
-
Tax Rate 4.01% 3.27% 12.41% 8.34% 6.94% 10.40% 16.46% -
Total Cost 251,540 250,516 290,044 290,272 290,162 293,972 546,859 -40.49%
-
Net Worth 226,844 213,394 214,468 208,047 204,067 213,398 207,036 6.29%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 226,844 213,394 214,468 208,047 204,067 213,398 207,036 6.29%
NOSH 623,370 621,237 623,091 622,895 622,157 623,972 623,604 -0.02%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 11.86% 8.79% 8.12% 7.04% 7.68% 5.90% 4.16% -
ROE 14.84% 11.30% 11.95% 10.34% 11.59% 8.54% 11.11% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 45.78 44.21 50.66 50.13 50.52 50.07 91.50 -37.05%
EPS 5.40 3.88 4.03 3.45 3.80 2.92 3.69 28.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3639 0.3435 0.3442 0.334 0.328 0.342 0.332 6.32%
Adjusted Per Share Value based on latest NOSH - 624,927
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 24.43 23.51 27.03 26.73 26.91 26.75 48.85 -37.07%
EPS 2.88 2.06 2.19 1.84 2.02 1.56 1.97 28.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1942 0.1827 0.1836 0.1781 0.1747 0.1827 0.1773 6.27%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.40 0.37 0.28 0.30 0.31 0.28 0.16 -
P/RPS 0.87 0.84 0.55 0.60 0.61 0.56 0.17 197.86%
P/EPS 7.41 9.54 6.81 8.69 8.16 9.59 4.34 42.99%
EY 13.50 10.49 14.69 11.51 12.26 10.43 23.06 -30.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.08 0.81 0.90 0.95 0.82 0.48 74.08%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 30/06/10 24/03/10 16/12/09 29/09/09 29/06/09 30/03/09 -
Price 0.34 0.38 0.31 0.31 0.29 0.29 0.17 -
P/RPS 0.74 0.86 0.61 0.62 0.57 0.58 0.19 148.16%
P/EPS 6.30 9.79 7.54 8.98 7.63 9.93 4.61 23.21%
EY 15.88 10.21 13.27 11.14 13.10 10.07 21.71 -18.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.11 0.90 0.93 0.88 0.85 0.51 49.42%

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