[JOHAN] QoQ TTM Result on 30-Apr-2010 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
30-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 5.82%
YoY- 11.07%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 294,541 298,530 301,223 306,239 315,675 364,426 435,159 -22.85%
PBT 8,572 31,388 33,927 30,358 29,261 28,593 30,476 -56.97%
Tax -5,094 -3,371 -3,437 -3,299 -3,630 -3,317 -4,053 16.41%
NP 3,478 28,017 30,490 27,059 25,631 25,276 26,423 -74.02%
-
NP to SH 3,013 27,775 30,275 26,736 25,265 24,584 25,780 -76.00%
-
Tax Rate 59.43% 10.74% 10.13% 10.87% 12.41% 11.60% 13.30% -
Total Cost 291,063 270,513 270,733 279,180 290,044 339,150 408,736 -20.20%
-
Net Worth 212,054 232,310 227,279 213,394 214,580 208,725 203,696 2.70%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 212,054 232,310 227,279 213,394 214,580 208,725 203,696 2.70%
NOSH 615,362 624,827 624,566 621,237 623,419 624,927 621,025 -0.60%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 1.18% 9.38% 10.12% 8.84% 8.12% 6.94% 6.07% -
ROE 1.42% 11.96% 13.32% 12.53% 11.77% 11.78% 12.66% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 47.86 47.78 48.23 49.30 50.64 58.31 70.07 -22.38%
EPS 0.49 4.45 4.85 4.30 4.05 3.93 4.15 -75.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3446 0.3718 0.3639 0.3435 0.3442 0.334 0.328 3.33%
Adjusted Per Share Value based on latest NOSH - 621,237
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 25.42 25.76 25.99 26.43 27.24 31.45 37.55 -22.84%
EPS 0.26 2.40 2.61 2.31 2.18 2.12 2.22 -75.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.2005 0.1961 0.1841 0.1852 0.1801 0.1758 2.70%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.38 0.37 0.40 0.37 0.28 0.30 0.31 -
P/RPS 0.79 0.77 0.83 0.75 0.55 0.51 0.44 47.56%
P/EPS 77.61 8.32 8.25 8.60 6.91 7.63 7.47 374.11%
EY 1.29 12.01 12.12 11.63 14.47 13.11 13.39 -78.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.00 1.10 1.08 0.81 0.90 0.95 10.23%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 30/03/11 16/12/10 30/09/10 30/06/10 24/03/10 16/12/09 29/09/09 -
Price 0.37 0.37 0.34 0.38 0.31 0.31 0.29 -
P/RPS 0.77 0.77 0.70 0.77 0.61 0.53 0.41 52.04%
P/EPS 75.57 8.32 7.01 8.83 7.65 7.88 6.99 386.81%
EY 1.32 12.01 14.26 11.33 13.07 12.69 14.31 -79.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.00 0.93 1.11 0.90 0.93 0.88 13.87%

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