[JOHAN] YoY Cumulative Quarter 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- 36.48%
YoY- 10.41%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 217,255 227,289 217,058 234,203 438,713 335,165 410,596 -10.05%
PBT -19,768 -25,165 20,127 18,000 17,612 7,290 8,959 -
Tax -1,898 -2,523 -1,242 -1,501 -2,664 1,044 -1,212 7.75%
NP -21,666 -27,688 18,885 16,499 14,948 8,334 7,747 -
-
NP to SH -21,597 -27,924 18,643 16,133 14,612 7,877 7,282 -
-
Tax Rate - - 6.17% 8.34% 15.13% -14.32% 13.53% -
Total Cost 238,921 254,977 198,173 217,704 423,765 326,831 402,849 -8.33%
-
Net Worth 217,588 191,342 231,821 208,047 203,324 188,172 178,626 3.34%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 217,588 191,342 231,821 208,047 203,324 188,172 178,626 3.34%
NOSH 622,391 623,265 623,511 622,895 621,787 625,158 622,393 -0.00%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin -9.97% -12.18% 8.70% 7.04% 3.41% 2.49% 1.89% -
ROE -9.93% -14.59% 8.04% 7.75% 7.19% 4.19% 4.08% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 34.91 36.47 34.81 37.60 70.56 53.61 65.97 -10.05%
EPS -3.50 -4.48 2.99 2.59 2.35 1.26 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3496 0.307 0.3718 0.334 0.327 0.301 0.287 3.34%
Adjusted Per Share Value based on latest NOSH - 624,927
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 18.60 19.46 18.58 20.05 37.56 28.69 35.15 -10.05%
EPS -1.85 -2.39 1.60 1.38 1.25 0.67 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1863 0.1638 0.1985 0.1781 0.1741 0.1611 0.1529 3.34%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.19 0.25 0.37 0.30 0.12 0.28 0.12 -
P/RPS 0.54 0.69 1.06 0.80 0.17 0.52 0.18 20.07%
P/EPS -5.48 -5.58 12.37 11.58 5.11 22.22 10.26 -
EY -18.26 -17.92 8.08 8.63 19.58 4.50 9.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.81 1.00 0.90 0.37 0.93 0.42 4.27%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 13/12/12 07/12/11 16/12/10 16/12/09 15/12/08 12/12/07 18/12/06 -
Price 0.17 0.25 0.37 0.31 0.14 0.26 0.13 -
P/RPS 0.49 0.69 1.06 0.82 0.20 0.48 0.20 16.09%
P/EPS -4.90 -5.58 12.37 11.97 5.96 20.63 11.11 -
EY -20.41 -17.92 8.08 8.35 16.79 4.85 9.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.81 1.00 0.93 0.43 0.86 0.45 1.42%

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