[JOHAN] YoY Annualized Quarter Result on 31-Jul-2007 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
18-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 13.27%
YoY- -72.75%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 285,380 314,284 581,838 429,610 556,278 522,080 1,874,398 -26.91%
PBT 35,254 25,922 21,380 5,504 26,908 11,060 -2,642 -
Tax -1,414 -1,800 -2,654 1,932 -1,178 -7,026 -4,216 -16.63%
NP 33,840 24,122 18,726 7,436 25,730 4,034 -6,858 -
-
NP to SH 33,662 23,642 18,208 6,810 24,992 6,272 -6,858 -
-
Tax Rate 4.01% 6.94% 12.41% -35.10% 4.38% 63.53% - -
Total Cost 251,540 290,162 563,112 422,174 530,548 518,046 1,881,256 -28.48%
-
Net Worth 226,844 204,067 210,763 179,783 149,342 173,491 197,653 2.32%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 226,844 204,067 210,763 179,783 149,342 173,491 197,653 2.32%
NOSH 623,370 622,157 623,561 619,090 507,967 505,806 511,791 3.34%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 11.86% 7.68% 3.22% 1.73% 4.63% 0.77% -0.37% -
ROE 14.84% 11.59% 8.64% 3.79% 16.73% 3.62% -3.47% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 45.78 50.52 93.31 69.39 109.51 103.22 366.24 -29.27%
EPS 5.40 3.80 2.92 1.10 4.92 1.24 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3639 0.328 0.338 0.2904 0.294 0.343 0.3862 -0.98%
Adjusted Per Share Value based on latest NOSH - 613,225
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 24.43 26.91 49.81 36.78 47.63 44.70 160.48 -26.91%
EPS 2.88 2.02 1.56 0.58 2.14 0.54 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1942 0.1747 0.1804 0.1539 0.1279 0.1485 0.1692 2.32%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.40 0.31 0.21 0.28 0.12 0.14 0.29 -
P/RPS 0.87 0.61 0.23 0.40 0.11 0.14 0.08 48.81%
P/EPS 7.41 8.16 7.19 25.45 2.44 11.29 -21.64 -
EY 13.50 12.26 13.90 3.93 41.00 8.86 -4.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.95 0.62 0.96 0.41 0.41 0.75 6.58%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/09/10 29/09/09 04/09/08 18/09/07 26/09/06 21/09/05 24/09/04 -
Price 0.34 0.29 0.17 0.26 0.12 0.12 0.28 -
P/RPS 0.74 0.57 0.18 0.37 0.11 0.12 0.08 44.86%
P/EPS 6.30 7.63 5.82 23.64 2.44 9.68 -20.90 -
EY 15.88 13.10 17.18 4.23 41.00 10.33 -4.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.88 0.50 0.90 0.41 0.35 0.73 4.11%

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