[JOHAN] YoY Annualized Quarter Result on 31-Jan-2010 [#4]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
24-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 19.15%
YoY- 11.39%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 286,493 298,230 294,962 315,675 570,572 466,003 522,114 -9.51%
PBT -27,754 -39,731 8,782 29,261 28,385 18,721 11,216 -
Tax -4,221 -4,966 -5,158 -3,630 -4,672 1,966 -463 44.48%
NP -31,975 -44,697 3,624 25,631 23,713 20,687 10,753 -
-
NP to SH -31,851 -45,749 3,624 25,631 23,011 19,873 10,189 -
-
Tax Rate - - 58.73% 12.41% 16.46% -10.50% 4.13% -
Total Cost 318,468 342,927 291,338 290,044 546,859 445,316 511,361 -7.58%
-
Net Worth 220,879 253,707 244,868 214,468 207,036 193,951 175,171 3.93%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 220,879 253,707 244,868 214,468 207,036 193,951 175,171 3.93%
NOSH 623,072 622,748 710,588 623,091 623,604 623,639 621,614 0.03%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin -11.16% -14.99% 1.23% 8.12% 4.16% 4.44% 2.06% -
ROE -14.42% -18.03% 1.48% 11.95% 11.11% 10.25% 5.82% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 45.98 47.89 41.51 50.66 91.50 74.72 83.99 -9.54%
EPS -5.16 -7.34 0.51 4.03 3.69 3.19 1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3545 0.4074 0.3446 0.3442 0.332 0.311 0.2818 3.89%
Adjusted Per Share Value based on latest NOSH - 623,419
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 24.53 25.53 25.25 27.03 48.85 39.90 44.70 -9.50%
EPS -2.73 -3.92 0.31 2.19 1.97 1.70 0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1891 0.2172 0.2096 0.1836 0.1773 0.1661 0.15 3.93%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.15 0.25 0.38 0.28 0.16 0.28 0.14 -
P/RPS 0.33 0.52 0.92 0.55 0.17 0.37 0.17 11.67%
P/EPS -2.93 -3.40 74.51 6.81 4.34 8.79 8.54 -
EY -34.08 -29.39 1.34 14.69 23.06 11.38 11.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.61 1.10 0.81 0.48 0.90 0.50 -2.86%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 27/03/13 30/03/12 30/03/11 24/03/10 30/03/09 26/03/08 30/03/07 -
Price 0.135 0.23 0.37 0.31 0.17 0.25 0.25 -
P/RPS 0.29 0.48 0.89 0.61 0.19 0.33 0.30 -0.56%
P/EPS -2.64 -3.13 72.55 7.54 4.61 7.85 15.25 -
EY -37.87 -31.94 1.38 13.27 21.71 12.75 6.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.56 1.07 0.90 0.51 0.80 0.89 -13.21%

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