[JOHAN] QoQ 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- -0.9%
YoY- 23.17%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
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 79,042 78,100 131,859 147,794 153,974 136,945 130,838 -28.55%
PBT 7,819 5,142 10,773 6,922 6,422 4,268 11,431 -22.38%
Tax -365 -535 -2,008 -1,337 -694 -633 922 -
NP 7,454 4,607 8,765 5,585 5,728 3,635 12,353 -28.61%
-
NP to SH 7,266 4,555 8,399 5,508 5,558 3,546 11,996 -28.43%
-
Tax Rate 4.67% 10.40% 18.64% 19.32% 10.81% 14.83% -8.07% -
Total Cost 71,588 73,493 123,094 142,209 148,246 133,310 118,485 -28.55%
-
Net Worth 203,696 213,398 206,553 204,709 211,079 197,829 193,636 3.43%
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 203,696 213,398 206,553 204,709 211,079 197,829 193,636 3.43%
NOSH 621,025 623,972 622,148 626,022 624,494 622,105 622,625 -0.17%
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 9.43% 5.90% 6.65% 3.78% 3.72% 2.65% 9.44% -
ROE 3.57% 2.13% 4.07% 2.69% 2.63% 1.79% 6.20% -
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 12.73 12.52 21.19 23.61 24.66 22.01 21.01 -28.41%
EPS 1.17 0.73 1.35 0.88 0.89 0.57 1.93 -28.39%
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 6.77 6.69 11.29 12.65 13.18 11.72 11.20 -28.53%
EPS 0.62 0.39 0.72 0.47 0.48 0.30 1.03 -28.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1744 0.1827 0.1768 0.1753 0.1807 0.1694 0.1658 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 2.44 2.24 0.75 0.51 0.85 1.18 1.33 49.91%
P/EPS 26.50 38.36 11.85 13.64 23.60 45.61 14.53 49.32%
EY 3.77 2.61 8.44 7.33 4.24 2.19 6.88 -33.06%
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 2.28 2.32 0.80 0.59 0.69 0.91 1.19 54.32%
P/EPS 24.79 39.73 12.59 15.91 19.10 35.09 12.98 53.99%
EY 4.03 2.52 7.94 6.28 5.24 2.85 7.71 -35.13%
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