[JOHAN] QoQ Cumulative Quarter Result on 31-Oct-2009 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 36.48%
YoY- 10.41%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 142,690 68,664 315,675 234,203 157,142 78,100 570,572 -60.40%
PBT 17,627 6,239 29,261 18,000 12,961 5,142 28,385 -27.27%
Tax -707 -204 -3,630 -1,501 -900 -535 -4,672 -71.70%
NP 16,920 6,035 25,631 16,499 12,061 4,607 23,713 -20.19%
-
NP to SH 16,831 6,026 25,631 16,133 11,821 4,555 23,011 -18.86%
-
Tax Rate 4.01% 3.27% 12.41% 8.34% 6.94% 10.40% 16.46% -
Total Cost 125,770 62,629 290,044 217,704 145,081 73,493 546,859 -62.56%
-
Net Worth 226,844 213,394 214,468 208,047 204,067 213,398 207,036 6.29%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 226,844 213,394 214,468 208,047 204,067 213,398 207,036 6.29%
NOSH 623,370 621,237 623,091 622,895 622,157 623,972 623,604 -0.02%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 11.86% 8.79% 8.12% 7.04% 7.68% 5.90% 4.16% -
ROE 7.42% 2.82% 11.95% 7.75% 5.79% 2.13% 11.11% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 22.89 11.05 50.66 37.60 25.26 12.52 91.50 -60.39%
EPS 2.70 0.97 4.03 2.59 1.90 0.73 3.69 -18.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3639 0.3435 0.3442 0.334 0.328 0.342 0.332 6.32%
Adjusted Per Share Value based on latest NOSH - 624,927
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 12.22 5.88 27.03 20.05 13.45 6.69 48.85 -60.39%
EPS 1.44 0.52 2.19 1.38 1.01 0.39 1.97 -18.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1942 0.1827 0.1836 0.1781 0.1747 0.1827 0.1773 6.27%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.40 0.37 0.28 0.30 0.31 0.28 0.16 -
P/RPS 1.75 3.35 0.55 0.80 1.23 2.24 0.17 375.24%
P/EPS 14.81 38.14 6.81 11.58 16.32 38.36 4.34 127.17%
EY 6.75 2.62 14.69 8.63 6.13 2.61 23.06 -56.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.08 0.81 0.90 0.95 0.82 0.48 74.08%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 30/06/10 24/03/10 16/12/09 29/09/09 29/06/09 30/03/09 -
Price 0.34 0.38 0.31 0.31 0.29 0.29 0.17 -
P/RPS 1.49 3.44 0.61 0.82 1.15 2.32 0.19 296.21%
P/EPS 12.59 39.18 7.54 11.97 15.26 39.73 4.61 95.74%
EY 7.94 2.55 13.27 8.35 6.55 2.52 21.71 -48.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.11 0.90 0.93 0.88 0.85 0.51 49.42%

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