[JOHAN] YoY Quarter Result on 31-Jul-2007 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
18-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 26.48%
YoY- 26.14%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 74,026 79,042 153,974 112,641 134,088 136,563 452,248 -26.02%
PBT 11,388 7,819 6,422 1,062 2,081 2,328 112 115.96%
Tax -503 -365 -694 1,095 -376 510 -1,011 -10.97%
NP 10,885 7,454 5,728 2,157 1,705 2,838 -899 -
-
NP to SH 10,805 7,266 5,558 1,901 1,507 2,015 -899 -
-
Tax Rate 4.42% 4.67% 10.81% -103.11% 18.07% -21.91% 902.68% -
Total Cost 63,141 71,588 148,246 110,484 132,383 133,725 453,147 -27.98%
-
Net Worth 227,279 203,696 211,079 178,080 147,685 172,786 192,885 2.77%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 227,279 203,696 211,079 178,080 147,685 172,786 192,885 2.77%
NOSH 624,566 621,025 624,494 613,225 502,333 503,749 499,444 3.79%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 14.70% 9.43% 3.72% 1.91% 1.27% 2.08% -0.20% -
ROE 4.75% 3.57% 2.63% 1.07% 1.02% 1.17% -0.47% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 11.85 12.73 24.66 18.37 26.69 27.11 90.55 -28.73%
EPS 1.73 1.17 0.89 0.31 0.30 0.40 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3639 0.328 0.338 0.2904 0.294 0.343 0.3862 -0.98%
Adjusted Per Share Value based on latest NOSH - 613,225
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 6.34 6.77 13.18 9.64 11.48 11.69 38.72 -26.02%
EPS 0.93 0.62 0.48 0.16 0.13 0.17 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1946 0.1744 0.1807 0.1525 0.1264 0.1479 0.1651 2.77%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.40 0.31 0.21 0.28 0.12 0.14 0.29 -
P/RPS 3.37 2.44 0.85 1.52 0.45 0.52 0.32 48.02%
P/EPS 23.12 26.50 23.60 90.32 40.00 35.00 -161.11 -
EY 4.33 3.77 4.24 1.11 2.50 2.86 -0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.95 0.62 0.96 0.41 0.41 0.75 6.58%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/09/10 29/09/09 04/09/08 18/09/07 26/09/06 21/09/05 24/09/04 -
Price 0.34 0.29 0.17 0.26 0.12 0.12 0.28 -
P/RPS 2.87 2.28 0.69 1.42 0.45 0.44 0.31 44.88%
P/EPS 19.65 24.79 19.10 83.87 40.00 30.00 -155.56 -
EY 5.09 4.03 5.24 1.19 2.50 3.33 -0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.88 0.50 0.90 0.41 0.35 0.73 4.11%

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