[JOHAN] QoQ Annualized Quarter Result on 31-Oct-2008 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
15-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 7.0%
YoY- 85.5%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 314,284 312,400 570,572 584,950 581,838 547,780 466,003 -23.11%
PBT 25,922 20,568 28,385 23,482 21,380 17,072 18,721 24.25%
Tax -1,800 -2,140 -4,672 -3,552 -2,654 -2,532 1,966 -
NP 24,122 18,428 23,713 19,930 18,726 14,540 20,687 10.79%
-
NP to SH 23,642 18,220 23,011 19,482 18,208 14,184 19,873 12.28%
-
Tax Rate 6.94% 10.40% 16.46% 15.13% 12.41% 14.83% -10.50% -
Total Cost 290,162 293,972 546,859 565,020 563,112 533,240 445,316 -24.86%
-
Net Worth 204,067 213,398 207,036 203,324 210,763 197,829 193,951 3.45%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 204,067 213,398 207,036 203,324 210,763 197,829 193,951 3.45%
NOSH 622,157 623,972 623,604 621,787 623,561 622,105 623,639 -0.15%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 7.68% 5.90% 4.16% 3.41% 3.22% 2.65% 4.44% -
ROE 11.59% 8.54% 11.11% 9.58% 8.64% 7.17% 10.25% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 50.52 50.07 91.50 94.08 93.31 88.05 74.72 -22.98%
EPS 3.80 2.92 3.69 3.13 2.92 2.28 3.19 12.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.328 0.342 0.332 0.327 0.338 0.318 0.311 3.61%
Adjusted Per Share Value based on latest NOSH - 626,022
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 27.12 26.96 49.23 50.48 50.21 47.27 40.21 -23.11%
EPS 2.04 1.57 1.99 1.68 1.57 1.22 1.71 12.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1761 0.1841 0.1787 0.1754 0.1819 0.1707 0.1674 3.43%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.31 0.28 0.16 0.12 0.21 0.26 0.28 -
P/RPS 0.61 0.56 0.17 0.13 0.23 0.30 0.37 39.59%
P/EPS 8.16 9.59 4.34 3.83 7.19 11.40 8.79 -4.84%
EY 12.26 10.43 23.06 26.11 13.90 8.77 11.38 5.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.82 0.48 0.37 0.62 0.82 0.90 3.67%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 29/09/09 29/06/09 30/03/09 15/12/08 04/09/08 30/06/08 26/03/08 -
Price 0.29 0.29 0.17 0.14 0.17 0.20 0.25 -
P/RPS 0.57 0.58 0.19 0.15 0.18 0.23 0.33 44.00%
P/EPS 7.63 9.93 4.61 4.47 5.82 8.77 7.85 -1.87%
EY 13.10 10.07 21.71 22.38 17.18 11.40 12.75 1.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.85 0.51 0.43 0.50 0.63 0.80 6.56%

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