[JOHAN] QoQ 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- -40.66%
YoY- -21.71%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 74,026 68,664 81,472 77,061 79,042 78,100 131,859 -32.01%
PBT 11,388 6,239 11,261 5,039 7,819 5,142 10,773 3.78%
Tax -503 -204 -2,129 -601 -365 -535 -2,008 -60.36%
NP 10,885 6,035 9,132 4,438 7,454 4,607 8,765 15.58%
-
NP to SH 10,805 6,026 9,132 4,312 7,266 4,555 8,399 18.34%
-
Tax Rate 4.42% 3.27% 18.91% 11.93% 4.67% 10.40% 18.64% -
Total Cost 63,141 62,629 72,340 72,623 71,588 73,493 123,094 -35.99%
-
Net Worth 227,279 213,394 214,580 208,725 203,696 213,398 206,553 6.60%
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 227,279 213,394 214,580 208,725 203,696 213,398 206,553 6.60%
NOSH 624,566 621,237 623,419 624,927 621,025 623,972 622,148 0.25%
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 14.70% 8.79% 11.21% 5.76% 9.43% 5.90% 6.65% -
ROE 4.75% 2.82% 4.26% 2.07% 3.57% 2.13% 4.07% -
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 11.85 11.05 13.07 12.33 12.73 12.52 21.19 -32.19%
EPS 1.73 0.97 1.44 0.69 1.17 0.73 1.35 18.03%
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 6.34 5.88 6.98 6.60 6.77 6.69 11.29 -32.00%
EPS 0.93 0.52 0.78 0.37 0.62 0.39 0.72 18.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1946 0.1827 0.1837 0.1787 0.1744 0.1827 0.1768 6.62%
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 3.37 3.35 2.14 2.43 2.44 2.24 0.75 173.04%
P/EPS 23.12 38.14 19.11 43.48 26.50 38.36 11.85 56.33%
EY 4.33 2.62 5.23 2.30 3.77 2.61 8.44 -35.99%
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 2.87 3.44 2.37 2.51 2.28 2.32 0.80 134.89%
P/EPS 19.65 39.18 21.16 44.93 24.79 39.73 12.59 34.66%
EY 5.09 2.55 4.73 2.23 4.03 2.52 7.94 -25.71%
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