[JOHAN] YoY Annualized Quarter Result on 31-Jan-2007 [#4]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- 4.94%
YoY- 108.3%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 315,675 570,572 466,003 522,114 540,601 1,816,278 1,626,393 -23.88%
PBT 29,261 28,385 18,721 11,216 -142,200 -10,640 8,161 23.69%
Tax -3,630 -4,672 1,966 -463 21,454 -2,812 107 -
NP 25,631 23,713 20,687 10,753 -120,746 -13,452 8,268 20.73%
-
NP to SH 25,631 23,011 19,873 10,189 -122,686 -13,452 8,268 20.73%
-
Tax Rate 12.41% 16.46% -10.50% 4.13% - - -1.31% -
Total Cost 290,044 546,859 445,316 511,361 661,347 1,829,730 1,618,125 -24.89%
-
Net Worth 214,468 207,036 193,951 175,171 133,323 187,054 143,566 6.91%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 214,468 207,036 193,951 175,171 133,323 187,054 143,566 6.91%
NOSH 623,091 623,604 623,639 621,614 508,869 509,545 376,221 8.76%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 8.12% 4.16% 4.44% 2.06% -22.34% -0.74% 0.51% -
ROE 11.95% 11.11% 10.25% 5.82% -92.02% -7.19% 5.76% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 50.66 91.50 74.72 83.99 106.24 356.45 432.30 -30.02%
EPS 4.03 3.69 3.19 1.64 -19.69 -2.64 2.20 10.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3442 0.332 0.311 0.2818 0.262 0.3671 0.3816 -1.70%
Adjusted Per Share Value based on latest NOSH - 619,545
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 27.03 48.85 39.90 44.70 46.28 155.50 139.24 -23.88%
EPS 2.19 1.97 1.70 0.87 -10.50 -1.15 0.71 20.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1836 0.1773 0.1661 0.15 0.1141 0.1601 0.1229 6.91%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.28 0.16 0.28 0.14 0.09 0.25 0.42 -
P/RPS 0.55 0.17 0.37 0.17 0.08 0.07 0.10 32.82%
P/EPS 6.81 4.34 8.79 8.54 -0.37 -9.47 19.11 -15.78%
EY 14.69 23.06 11.38 11.71 -267.88 -10.56 5.23 18.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.48 0.90 0.50 0.34 0.68 1.10 -4.96%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 24/03/10 30/03/09 26/03/08 30/03/07 03/04/06 31/03/05 31/03/04 -
Price 0.31 0.17 0.25 0.25 0.12 0.19 0.42 -
P/RPS 0.61 0.19 0.33 0.30 0.11 0.05 0.10 35.13%
P/EPS 7.54 4.61 7.85 15.25 -0.50 -7.20 19.11 -14.34%
EY 13.27 21.71 12.75 6.56 -200.91 -13.89 5.23 16.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.51 0.80 0.89 0.46 0.52 1.10 -3.28%

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