[JOHAN] QoQ TTM Result on 31-Oct-2010 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
16-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- -8.26%
YoY- 12.98%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 297,401 291,979 294,541 298,530 301,223 306,239 315,675 -3.90%
PBT -21,712 -6,593 8,572 31,388 33,927 30,358 29,261 -
Tax -5,471 -4,958 -5,094 -3,371 -3,437 -3,299 -3,630 31.55%
NP -27,183 -11,551 3,478 28,017 30,490 27,059 25,631 -
-
NP to SH -27,910 -12,007 3,013 27,775 30,275 26,736 25,265 -
-
Tax Rate - - 59.43% 10.74% 10.13% 10.87% 12.41% -
Total Cost 324,584 303,530 291,063 270,513 270,733 279,180 290,044 7.81%
-
Net Worth 203,566 207,800 212,054 232,310 227,279 213,394 214,580 -3.46%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 203,566 207,800 212,054 232,310 227,279 213,394 214,580 -3.46%
NOSH 623,291 621,785 615,362 624,827 624,566 621,237 623,419 -0.01%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin -9.14% -3.96% 1.18% 9.38% 10.12% 8.84% 8.12% -
ROE -13.71% -5.78% 1.42% 11.96% 13.32% 12.53% 11.77% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 47.71 46.96 47.86 47.78 48.23 49.30 50.64 -3.90%
EPS -4.48 -1.93 0.49 4.45 4.85 4.30 4.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3266 0.3342 0.3446 0.3718 0.3639 0.3435 0.3442 -3.44%
Adjusted Per Share Value based on latest NOSH - 624,827
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 25.46 25.00 25.22 25.56 25.79 26.22 27.03 -3.92%
EPS -2.39 -1.03 0.26 2.38 2.59 2.29 2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1743 0.1779 0.1815 0.1989 0.1946 0.1827 0.1837 -3.45%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.26 0.34 0.38 0.37 0.40 0.37 0.28 -
P/RPS 0.54 0.72 0.79 0.77 0.83 0.75 0.55 -1.21%
P/EPS -5.81 -17.61 77.61 8.32 8.25 8.60 6.91 -
EY -17.22 -5.68 1.29 12.01 12.12 11.63 14.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.02 1.10 1.00 1.10 1.08 0.81 -0.82%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 28/06/11 30/03/11 16/12/10 30/09/10 30/06/10 24/03/10 -
Price 0.20 0.28 0.37 0.37 0.34 0.38 0.31 -
P/RPS 0.42 0.60 0.77 0.77 0.70 0.77 0.61 -22.07%
P/EPS -4.47 -14.50 75.57 8.32 7.01 8.83 7.65 -
EY -22.39 -6.90 1.32 12.01 14.26 11.33 13.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.84 1.07 1.00 0.93 1.11 0.90 -22.89%

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