[JOHAN] QoQ Annualized Quarter Result on 30-Apr-2009 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -20.82%
YoY- 28.45%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 315,675 312,270 314,284 312,400 570,572 584,950 581,838 -33.40%
PBT 29,261 24,000 25,922 20,568 28,385 23,482 21,380 23.19%
Tax -3,630 -2,001 -1,800 -2,140 -4,672 -3,552 -2,654 23.14%
NP 25,631 21,998 24,122 18,428 23,713 19,930 18,726 23.20%
-
NP to SH 25,631 21,510 23,642 18,220 23,011 19,482 18,208 25.52%
-
Tax Rate 12.41% 8.34% 6.94% 10.40% 16.46% 15.13% 12.41% -
Total Cost 290,044 290,272 290,162 293,972 546,859 565,020 563,112 -35.66%
-
Net Worth 214,468 208,047 204,067 213,398 207,036 203,324 210,763 1.16%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 214,468 208,047 204,067 213,398 207,036 203,324 210,763 1.16%
NOSH 623,091 622,895 622,157 623,972 623,604 621,787 623,561 -0.05%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 8.12% 7.04% 7.68% 5.90% 4.16% 3.41% 3.22% -
ROE 11.95% 10.34% 11.59% 8.54% 11.11% 9.58% 8.64% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 50.66 50.13 50.52 50.07 91.50 94.08 93.31 -33.37%
EPS 4.03 3.45 3.80 2.92 3.69 3.13 2.92 23.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3442 0.334 0.328 0.342 0.332 0.327 0.338 1.21%
Adjusted Per Share Value based on latest NOSH - 623,972
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 27.03 26.73 26.91 26.75 48.85 50.08 49.81 -33.39%
EPS 2.19 1.84 2.02 1.56 1.97 1.67 1.56 25.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1836 0.1781 0.1747 0.1827 0.1773 0.1741 0.1804 1.17%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.28 0.30 0.31 0.28 0.16 0.12 0.21 -
P/RPS 0.55 0.60 0.61 0.56 0.17 0.13 0.23 78.53%
P/EPS 6.81 8.69 8.16 9.59 4.34 3.83 7.19 -3.54%
EY 14.69 11.51 12.26 10.43 23.06 26.11 13.90 3.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.90 0.95 0.82 0.48 0.37 0.62 19.44%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 24/03/10 16/12/09 29/09/09 29/06/09 30/03/09 15/12/08 04/09/08 -
Price 0.31 0.31 0.29 0.29 0.17 0.14 0.17 -
P/RPS 0.61 0.62 0.57 0.58 0.19 0.15 0.18 125.11%
P/EPS 7.54 8.98 7.63 9.93 4.61 4.47 5.82 18.78%
EY 13.27 11.14 13.10 10.07 21.71 22.38 17.18 -15.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.93 0.88 0.85 0.51 0.43 0.50 47.81%

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