[JOHAN] QoQ Annualized Quarter Result on 31-Jul-2009 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 29.76%
YoY- 29.84%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 274,656 315,675 312,270 314,284 312,400 570,572 584,950 -39.67%
PBT 24,956 29,261 24,000 25,922 20,568 28,385 23,482 4.15%
Tax -816 -3,630 -2,001 -1,800 -2,140 -4,672 -3,552 -62.59%
NP 24,140 25,631 21,998 24,122 18,428 23,713 19,930 13.66%
-
NP to SH 24,104 25,631 21,510 23,642 18,220 23,011 19,482 15.29%
-
Tax Rate 3.27% 12.41% 8.34% 6.94% 10.40% 16.46% 15.13% -
Total Cost 250,516 290,044 290,272 290,162 293,972 546,859 565,020 -41.94%
-
Net Worth 213,394 214,468 208,047 204,067 213,398 207,036 203,324 3.28%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 213,394 214,468 208,047 204,067 213,398 207,036 203,324 3.28%
NOSH 621,237 623,091 622,895 622,157 623,972 623,604 621,787 -0.05%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 8.79% 8.12% 7.04% 7.68% 5.90% 4.16% 3.41% -
ROE 11.30% 11.95% 10.34% 11.59% 8.54% 11.11% 9.58% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 44.21 50.66 50.13 50.52 50.07 91.50 94.08 -39.64%
EPS 3.88 4.03 3.45 3.80 2.92 3.69 3.13 15.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3435 0.3442 0.334 0.328 0.342 0.332 0.327 3.34%
Adjusted Per Share Value based on latest NOSH - 621,025
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 23.51 27.03 26.73 26.91 26.75 48.85 50.08 -39.68%
EPS 2.06 2.19 1.84 2.02 1.56 1.97 1.67 15.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1827 0.1836 0.1781 0.1747 0.1827 0.1773 0.1741 3.27%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.37 0.28 0.30 0.31 0.28 0.16 0.12 -
P/RPS 0.84 0.55 0.60 0.61 0.56 0.17 0.13 248.10%
P/EPS 9.54 6.81 8.69 8.16 9.59 4.34 3.83 84.05%
EY 10.49 14.69 11.51 12.26 10.43 23.06 26.11 -45.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.81 0.90 0.95 0.82 0.48 0.37 104.64%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/06/10 24/03/10 16/12/09 29/09/09 29/06/09 30/03/09 15/12/08 -
Price 0.38 0.31 0.31 0.29 0.29 0.17 0.14 -
P/RPS 0.86 0.61 0.62 0.57 0.58 0.19 0.15 221.36%
P/EPS 9.79 7.54 8.98 7.63 9.93 4.61 4.47 68.89%
EY 10.21 13.27 11.14 13.10 10.07 21.71 22.38 -40.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.90 0.93 0.88 0.85 0.51 0.43 88.50%

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