[JOHAN] YoY Annualized Quarter Result on 30-Apr-2011 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
28-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -1092.72%
YoY- -249.25%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 247,708 250,348 301,112 264,408 274,656 312,400 547,780 -12.38%
PBT 6,964 -14,428 -14,688 -35,704 24,956 20,568 17,072 -13.87%
Tax 39,980 -11,352 -4,072 -272 -816 -2,140 -2,532 -
NP 46,944 -25,780 -18,760 -35,976 24,140 18,428 14,540 21.56%
-
NP to SH 46,448 -25,516 -18,760 -35,976 24,104 18,220 14,184 21.84%
-
Tax Rate -574.10% - - - 3.27% 10.40% 14.83% -
Total Cost 200,764 276,128 319,872 300,384 250,516 293,972 533,240 -15.01%
-
Net Worth 21,245,660 207,880 23,122,935 207,800 213,394 213,398 197,829 117.94%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 21,245,660 207,880 23,122,935 207,800 213,394 213,398 197,829 117.94%
NOSH 614,391 625,392 617,105 621,785 621,237 623,972 622,105 -0.20%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 18.95% -10.30% -6.23% -13.61% 8.79% 5.90% 2.65% -
ROE 0.22% -12.27% -0.08% -17.31% 11.30% 8.54% 7.17% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 40.32 40.03 48.79 42.52 44.21 50.07 88.05 -12.20%
EPS 7.52 -4.12 -3.04 -5.72 3.88 2.92 2.28 21.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 34.58 0.3324 37.47 0.3342 0.3435 0.342 0.318 118.39%
Adjusted Per Share Value based on latest NOSH - 621,785
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 21.21 21.43 25.78 22.64 23.51 26.75 46.90 -12.38%
EPS 3.98 -2.18 -1.61 -3.08 2.06 1.56 1.21 21.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.1893 0.178 19.7966 0.1779 0.1827 0.1827 0.1694 117.93%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.165 0.14 0.21 0.34 0.37 0.28 0.26 -
P/RPS 0.41 0.35 0.43 0.80 0.84 0.56 0.30 5.34%
P/EPS 2.18 -3.43 -6.91 -5.88 9.54 9.59 11.40 -24.08%
EY 45.82 -29.14 -14.48 -17.02 10.49 10.43 8.77 31.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.42 0.01 1.02 1.08 0.82 0.82 -
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 24/06/14 27/06/13 28/06/12 28/06/11 30/06/10 29/06/09 30/06/08 -
Price 0.16 0.175 0.20 0.28 0.38 0.29 0.20 -
P/RPS 0.40 0.44 0.41 0.66 0.86 0.58 0.23 9.65%
P/EPS 2.12 -4.29 -6.58 -4.84 9.79 9.93 8.77 -21.06%
EY 47.25 -23.31 -15.20 -20.66 10.21 10.07 11.40 26.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.53 0.01 0.84 1.11 0.85 0.63 -

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