[JOHAN] YoY TTM 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- 884.66%
YoY- 109.66%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 298,530 364,426 569,551 446,683 551,372 545,879 1,770,898 -25.66%
PBT 31,388 28,593 29,043 9,546 -132,564 -9,950 4,743 37.00%
Tax -3,371 -3,317 -1,742 1,792 24,713 -2,601 -4,344 -4.13%
NP 28,017 25,276 27,301 11,338 -107,851 -12,551 399 103.04%
-
NP to SH 27,775 24,584 26,608 10,782 -111,655 -13,094 399 102.75%
-
Tax Rate 10.74% 11.60% 6.00% -18.77% - - 91.59% -
Total Cost 270,513 339,150 542,250 435,345 659,223 558,430 1,770,499 -26.87%
-
Net Worth 232,310 208,725 204,709 186,954 178,179 169,344 243,473 -0.77%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 232,310 208,725 204,709 186,954 178,179 169,344 243,473 -0.77%
NOSH 624,827 624,927 626,022 621,111 620,833 510,074 620,000 0.12%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 9.38% 6.94% 4.79% 2.54% -19.56% -2.30% 0.02% -
ROE 11.96% 11.78% 13.00% 5.77% -62.66% -7.73% 0.16% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 47.78 58.31 90.98 71.92 88.81 107.02 285.63 -25.76%
EPS 4.45 3.93 4.25 1.74 -17.98 -2.57 0.06 104.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3718 0.334 0.327 0.301 0.287 0.332 0.3927 -0.90%
Adjusted Per Share Value based on latest NOSH - 621,111
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 25.56 31.20 48.76 38.24 47.21 46.74 151.61 -25.66%
EPS 2.38 2.10 2.28 0.92 -9.56 -1.12 0.03 107.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1989 0.1787 0.1753 0.1601 0.1525 0.145 0.2084 -0.77%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.37 0.30 0.12 0.28 0.12 0.10 0.28 -
P/RPS 0.77 0.51 0.13 0.39 0.14 0.09 0.10 40.50%
P/EPS 8.32 7.63 2.82 16.13 -0.67 -3.90 435.09 -48.27%
EY 12.01 13.11 35.42 6.20 -149.87 -25.67 0.23 93.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.90 0.37 0.93 0.42 0.30 0.71 5.87%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 16/12/10 16/12/09 15/12/08 12/12/07 18/12/06 15/12/05 13/12/04 -
Price 0.37 0.31 0.14 0.26 0.13 0.09 0.24 -
P/RPS 0.77 0.53 0.15 0.36 0.15 0.08 0.08 45.82%
P/EPS 8.32 7.88 3.29 14.98 -0.72 -3.51 372.93 -46.92%
EY 12.01 12.69 30.36 6.68 -138.34 -28.52 0.27 88.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.93 0.43 0.86 0.45 0.27 0.61 8.58%

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