[JOHAN] QoQ TTM 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- -4.64%
YoY- -7.61%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 301,223 306,239 315,675 364,426 435,159 510,091 568,936 -34.63%
PBT 33,927 30,358 29,261 28,593 30,476 29,079 28,205 13.14%
Tax -3,437 -3,299 -3,630 -3,317 -4,053 -4,382 -4,480 -16.23%
NP 30,490 27,059 25,631 25,276 26,423 24,697 23,725 18.25%
-
NP to SH 30,275 26,736 25,265 24,584 25,780 24,072 23,063 19.94%
-
Tax Rate 10.13% 10.87% 12.41% 11.60% 13.30% 15.07% 15.88% -
Total Cost 270,733 279,180 290,044 339,150 408,736 485,394 545,211 -37.37%
-
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 10.12% 8.84% 8.12% 6.94% 6.07% 4.84% 4.17% -
ROE 13.32% 12.53% 11.77% 11.78% 12.66% 11.28% 11.17% -
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 48.23 49.30 50.64 58.31 70.07 81.75 91.45 -34.80%
EPS 4.85 4.30 4.05 3.93 4.15 3.86 3.71 19.61%
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 25.79 26.22 27.03 31.20 37.26 43.67 48.71 -34.62%
EPS 2.59 2.29 2.16 2.10 2.21 2.06 1.97 20.07%
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 0.83 0.75 0.55 0.51 0.44 0.34 0.17 188.63%
P/EPS 8.25 8.60 6.91 7.63 7.47 7.26 4.32 54.10%
EY 12.12 11.63 14.47 13.11 13.39 13.78 23.17 -35.15%
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 0.70 0.77 0.61 0.53 0.41 0.35 0.19 139.11%
P/EPS 7.01 8.83 7.65 7.88 6.99 7.52 4.59 32.72%
EY 14.26 11.33 13.07 12.69 14.31 13.30 21.81 -24.72%
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