[JOHAN] QoQ TTM Result on 31-Oct-2007 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
12-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 884.66%
YoY- 109.66%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 542,117 500,784 466,003 446,683 458,780 480,227 522,114 2.54%
PBT 26,659 21,299 18,720 9,546 513 1,532 11,216 78.19%
Tax -327 1,462 1,966 1,792 1,090 -381 -465 -20.93%
NP 26,332 22,761 20,686 11,338 1,603 1,151 10,751 81.79%
-
NP to SH 25,572 21,915 19,872 10,782 1,095 701 10,187 84.80%
-
Tax Rate 1.23% -6.86% -10.50% -18.77% -212.48% 24.87% 4.15% -
Total Cost 515,785 478,023 445,317 435,345 457,177 479,076 511,363 0.57%
-
Net Worth 211,079 197,829 193,636 186,954 178,080 176,602 174,587 13.50%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 211,079 197,829 193,636 186,954 178,080 176,602 174,587 13.50%
NOSH 624,494 622,105 622,625 621,111 613,225 626,250 619,545 0.53%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 4.86% 4.55% 4.44% 2.54% 0.35% 0.24% 2.06% -
ROE 12.11% 11.08% 10.26% 5.77% 0.61% 0.40% 5.83% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 86.81 80.50 74.84 71.92 74.81 76.68 84.27 2.00%
EPS 4.09 3.52 3.19 1.74 0.18 0.11 1.64 84.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.338 0.318 0.311 0.301 0.2904 0.282 0.2818 12.90%
Adjusted Per Share Value based on latest NOSH - 621,111
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 46.41 42.87 39.90 38.24 39.28 41.11 44.70 2.53%
EPS 2.19 1.88 1.70 0.92 0.09 0.06 0.87 85.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1807 0.1694 0.1658 0.1601 0.1525 0.1512 0.1495 13.48%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.21 0.26 0.28 0.28 0.28 0.26 0.14 -
P/RPS 0.24 0.32 0.37 0.39 0.37 0.34 0.17 25.87%
P/EPS 5.13 7.38 8.77 16.13 156.81 232.28 8.51 -28.66%
EY 19.50 13.55 11.40 6.20 0.64 0.43 11.74 40.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.82 0.90 0.93 0.96 0.92 0.50 15.43%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 04/09/08 30/06/08 26/03/08 12/12/07 18/09/07 28/06/07 30/03/07 -
Price 0.17 0.20 0.25 0.26 0.26 0.31 0.25 -
P/RPS 0.20 0.25 0.33 0.36 0.35 0.40 0.30 -23.70%
P/EPS 4.15 5.68 7.83 14.98 145.61 276.94 15.20 -57.94%
EY 24.09 17.61 12.77 6.68 0.69 0.36 6.58 137.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.80 0.86 0.90 1.10 0.89 -31.93%

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