[JOHAN] QoQ Annualized Quarter Result on 30-Apr-2008 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- -28.63%
YoY- 135.93%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 570,572 584,950 581,838 547,780 466,003 446,886 429,610 20.72%
PBT 28,385 23,482 21,380 17,072 18,721 9,720 5,504 197.01%
Tax -4,672 -3,552 -2,654 -2,532 1,966 1,392 1,932 -
NP 23,713 19,930 18,726 14,540 20,687 11,112 7,436 115.89%
-
NP to SH 23,011 19,482 18,208 14,184 19,873 10,502 6,810 124.34%
-
Tax Rate 16.46% 15.13% 12.41% 14.83% -10.50% -14.32% -35.10% -
Total Cost 546,859 565,020 563,112 533,240 445,316 435,774 422,174 18.73%
-
Net Worth 207,036 203,324 210,763 197,829 193,951 188,172 179,783 9.81%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 207,036 203,324 210,763 197,829 193,951 188,172 179,783 9.81%
NOSH 623,604 621,787 623,561 622,105 623,639 625,158 619,090 0.48%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 4.16% 3.41% 3.22% 2.65% 4.44% 2.49% 1.73% -
ROE 11.11% 9.58% 8.64% 7.17% 10.25% 5.58% 3.79% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 91.50 94.08 93.31 88.05 74.72 71.48 69.39 20.14%
EPS 3.69 3.13 2.92 2.28 3.19 1.68 1.10 123.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.332 0.327 0.338 0.318 0.311 0.301 0.2904 9.29%
Adjusted Per Share Value based on latest NOSH - 622,105
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 48.85 50.08 49.81 46.90 39.90 38.26 36.78 20.72%
EPS 1.97 1.67 1.56 1.21 1.70 0.90 0.58 125.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.1741 0.1804 0.1694 0.1661 0.1611 0.1539 9.84%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.16 0.12 0.21 0.26 0.28 0.28 0.28 -
P/RPS 0.17 0.13 0.23 0.30 0.37 0.39 0.40 -43.32%
P/EPS 4.34 3.83 7.19 11.40 8.79 16.67 25.45 -69.08%
EY 23.06 26.11 13.90 8.77 11.38 6.00 3.93 223.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.37 0.62 0.82 0.90 0.93 0.96 -36.87%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/03/09 15/12/08 04/09/08 30/06/08 26/03/08 12/12/07 18/09/07 -
Price 0.17 0.14 0.17 0.20 0.25 0.26 0.26 -
P/RPS 0.19 0.15 0.18 0.23 0.33 0.36 0.37 -35.74%
P/EPS 4.61 4.47 5.82 8.77 7.85 15.48 23.64 -66.20%
EY 21.71 22.38 17.18 11.40 12.75 6.46 4.23 196.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.43 0.50 0.63 0.80 0.86 0.90 -31.40%

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