[JOHAN] QoQ TTM Result on 31-Jan-2008 [#4]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
26-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 84.31%
YoY- 95.07%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 569,551 542,117 500,784 466,003 446,683 458,780 480,227 11.98%
PBT 29,043 26,659 21,299 18,720 9,546 513 1,532 604.66%
Tax -1,742 -327 1,462 1,966 1,792 1,090 -381 174.20%
NP 27,301 26,332 22,761 20,686 11,338 1,603 1,151 717.65%
-
NP to SH 26,608 25,572 21,915 19,872 10,782 1,095 701 1017.06%
-
Tax Rate 6.00% 1.23% -6.86% -10.50% -18.77% -212.48% 24.87% -
Total Cost 542,250 515,785 478,023 445,317 435,345 457,177 479,076 8.56%
-
Net Worth 204,709 211,079 197,829 193,636 186,954 178,080 176,602 10.29%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 204,709 211,079 197,829 193,636 186,954 178,080 176,602 10.29%
NOSH 626,022 624,494 622,105 622,625 621,111 613,225 626,250 -0.02%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 4.79% 4.86% 4.55% 4.44% 2.54% 0.35% 0.24% -
ROE 13.00% 12.11% 11.08% 10.26% 5.77% 0.61% 0.40% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 90.98 86.81 80.50 74.84 71.92 74.81 76.68 12.01%
EPS 4.25 4.09 3.52 3.19 1.74 0.18 0.11 1030.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.327 0.338 0.318 0.311 0.301 0.2904 0.282 10.32%
Adjusted Per Share Value based on latest NOSH - 622,625
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 48.76 46.41 42.87 39.90 38.24 39.28 41.11 11.99%
EPS 2.28 2.19 1.88 1.70 0.92 0.09 0.06 1017.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1753 0.1807 0.1694 0.1658 0.1601 0.1525 0.1512 10.31%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.12 0.21 0.26 0.28 0.28 0.28 0.26 -
P/RPS 0.13 0.24 0.32 0.37 0.39 0.37 0.34 -47.16%
P/EPS 2.82 5.13 7.38 8.77 16.13 156.81 232.28 -94.64%
EY 35.42 19.50 13.55 11.40 6.20 0.64 0.43 1768.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.62 0.82 0.90 0.93 0.96 0.92 -45.36%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 15/12/08 04/09/08 30/06/08 26/03/08 12/12/07 18/09/07 28/06/07 -
Price 0.14 0.17 0.20 0.25 0.26 0.26 0.31 -
P/RPS 0.15 0.20 0.25 0.33 0.36 0.35 0.40 -47.84%
P/EPS 3.29 4.15 5.68 7.83 14.98 145.61 276.94 -94.72%
EY 30.36 24.09 17.61 12.77 6.68 0.69 0.36 1797.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.63 0.80 0.86 0.90 1.10 -46.38%

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