[JOHAN] QoQ TTM 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- 4.05%
YoY- 146.78%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 435,159 510,091 568,936 569,551 542,117 500,784 466,003 -4.46%
PBT 30,476 29,079 28,205 29,043 26,659 21,299 18,720 38.43%
Tax -4,053 -4,382 -4,480 -1,742 -327 1,462 1,966 -
NP 26,423 24,697 23,725 27,301 26,332 22,761 20,686 17.74%
-
NP to SH 25,780 24,072 23,063 26,608 25,572 21,915 19,872 18.96%
-
Tax Rate 13.30% 15.07% 15.88% 6.00% 1.23% -6.86% -10.50% -
Total Cost 408,736 485,394 545,211 542,250 515,785 478,023 445,317 -5.55%
-
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 6.07% 4.84% 4.17% 4.79% 4.86% 4.55% 4.44% -
ROE 12.66% 11.28% 11.17% 13.00% 12.11% 11.08% 10.26% -
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 70.07 81.75 91.45 90.98 86.81 80.50 74.84 -4.29%
EPS 4.15 3.86 3.71 4.25 4.09 3.52 3.19 19.19%
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 37.26 43.67 48.71 48.76 46.41 42.87 39.90 -4.46%
EPS 2.21 2.06 1.97 2.28 2.19 1.88 1.70 19.13%
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 0.44 0.34 0.17 0.13 0.24 0.32 0.37 12.25%
P/EPS 7.47 7.26 4.32 2.82 5.13 7.38 8.77 -10.15%
EY 13.39 13.78 23.17 35.42 19.50 13.55 11.40 11.33%
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 0.41 0.35 0.19 0.15 0.20 0.25 0.33 15.58%
P/EPS 6.99 7.52 4.59 3.29 4.15 5.68 7.83 -7.29%
EY 14.31 13.30 21.81 30.36 24.09 17.61 12.77 7.89%
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