[JOHAN] QoQ Cumulative 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- -80.21%
YoY- 28.45%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 315,675 234,203 157,142 78,100 570,572 438,713 290,919 5.57%
PBT 29,261 18,000 12,961 5,142 28,385 17,612 10,690 95.31%
Tax -3,630 -1,501 -900 -535 -4,672 -2,664 -1,327 95.23%
NP 25,631 16,499 12,061 4,607 23,713 14,948 9,363 95.33%
-
NP to SH 25,631 16,133 11,821 4,555 23,011 14,612 9,104 99.00%
-
Tax Rate 12.41% 8.34% 6.94% 10.40% 16.46% 15.13% 12.41% -
Total Cost 290,044 217,704 145,081 73,493 546,859 423,765 281,556 1.99%
-
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% 7.75% 5.79% 2.13% 11.11% 7.19% 4.32% -
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 37.60 25.26 12.52 91.50 70.56 46.65 5.63%
EPS 4.03 2.59 1.90 0.73 3.69 2.35 1.46 96.41%
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 20.05 13.45 6.69 48.85 37.56 24.91 5.58%
EPS 2.19 1.38 1.01 0.39 1.97 1.25 0.78 98.64%
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 0.80 1.23 2.24 0.17 0.17 0.45 14.27%
P/EPS 6.81 11.58 16.32 38.36 4.34 5.11 14.38 -39.16%
EY 14.69 8.63 6.13 2.61 23.06 19.58 6.95 64.47%
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 0.82 1.15 2.32 0.19 0.20 0.36 41.99%
P/EPS 7.54 11.97 15.26 39.73 4.61 5.96 11.64 -25.07%
EY 13.27 8.35 6.55 2.52 21.71 16.79 8.59 33.52%
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