[JOHAN] QoQ Annualized Quarter Result on 31-Jul-2008 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
04-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 28.37%
YoY- 167.37%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 312,400 570,572 584,950 581,838 547,780 466,003 446,886 -21.25%
PBT 20,568 28,385 23,482 21,380 17,072 18,721 9,720 64.89%
Tax -2,140 -4,672 -3,552 -2,654 -2,532 1,966 1,392 -
NP 18,428 23,713 19,930 18,726 14,540 20,687 11,112 40.14%
-
NP to SH 18,220 23,011 19,482 18,208 14,184 19,873 10,502 44.43%
-
Tax Rate 10.40% 16.46% 15.13% 12.41% 14.83% -10.50% -14.32% -
Total Cost 293,972 546,859 565,020 563,112 533,240 445,316 435,774 -23.10%
-
Net Worth 213,398 207,036 203,324 210,763 197,829 193,951 188,172 8.75%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 213,398 207,036 203,324 210,763 197,829 193,951 188,172 8.75%
NOSH 623,972 623,604 621,787 623,561 622,105 623,639 625,158 -0.12%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 5.90% 4.16% 3.41% 3.22% 2.65% 4.44% 2.49% -
ROE 8.54% 11.11% 9.58% 8.64% 7.17% 10.25% 5.58% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 50.07 91.50 94.08 93.31 88.05 74.72 71.48 -21.14%
EPS 2.92 3.69 3.13 2.92 2.28 3.19 1.68 44.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.342 0.332 0.327 0.338 0.318 0.311 0.301 8.89%
Adjusted Per Share Value based on latest NOSH - 624,494
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 26.96 49.23 50.48 50.21 47.27 40.21 38.56 -21.24%
EPS 1.57 1.99 1.68 1.57 1.22 1.71 0.91 43.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1841 0.1787 0.1754 0.1819 0.1707 0.1674 0.1624 8.72%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.28 0.16 0.12 0.21 0.26 0.28 0.28 -
P/RPS 0.56 0.17 0.13 0.23 0.30 0.37 0.39 27.30%
P/EPS 9.59 4.34 3.83 7.19 11.40 8.79 16.67 -30.85%
EY 10.43 23.06 26.11 13.90 8.77 11.38 6.00 44.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.48 0.37 0.62 0.82 0.90 0.93 -8.05%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 29/06/09 30/03/09 15/12/08 04/09/08 30/06/08 26/03/08 12/12/07 -
Price 0.29 0.17 0.14 0.17 0.20 0.25 0.26 -
P/RPS 0.58 0.19 0.15 0.18 0.23 0.33 0.36 37.47%
P/EPS 9.93 4.61 4.47 5.82 8.77 7.85 15.48 -25.64%
EY 10.07 21.71 22.38 17.18 11.40 12.75 6.46 34.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.51 0.43 0.50 0.63 0.80 0.86 -0.77%

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