[JOHAN] YoY TTM Result on 30-Apr-2013 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -5.2%
YoY- 20.48%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 209,276 218,155 259,584 280,713 307,406 291,979 306,239 -6.14%
PBT -45,772 -35,065 -17,579 -27,101 -35,146 -6,593 30,358 -
Tax 30,022 3,120 -2,395 -6,991 -5,769 -4,958 -3,299 -
NP -15,750 -31,945 -19,974 -34,092 -40,915 -11,551 27,059 -
-
NP to SH -14,931 -31,960 -20,479 -33,694 -42,374 -12,007 26,736 -
-
Tax Rate - - - - - - 10.87% -
Total Cost 225,026 250,100 279,558 314,805 348,321 303,530 279,180 -3.52%
-
Net Worth 200,994 220,996 21,245,660 207,880 23,122,935 207,800 213,394 -0.99%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 200,994 220,996 21,245,660 207,880 23,122,935 207,800 213,394 -0.99%
NOSH 625,760 682,931 614,391 625,392 617,105 621,785 621,237 0.12%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -7.53% -14.64% -7.69% -12.14% -13.31% -3.96% 8.84% -
ROE -7.43% -14.46% -0.10% -16.21% -0.18% -5.78% 12.53% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 33.44 31.94 42.25 44.89 49.81 46.96 49.30 -6.25%
EPS -2.39 -4.68 -3.33 -5.39 -6.87 -1.93 4.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3212 0.3236 34.58 0.3324 37.47 0.3342 0.3435 -1.11%
Adjusted Per Share Value based on latest NOSH - 625,392
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 18.06 18.82 22.40 24.22 26.53 25.19 26.43 -6.14%
EPS -1.29 -2.76 -1.77 -2.91 -3.66 -1.04 2.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1734 0.1907 18.3328 0.1794 19.9527 0.1793 0.1841 -0.99%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.12 0.185 0.165 0.14 0.21 0.34 0.37 -
P/RPS 0.36 0.58 0.39 0.31 0.42 0.72 0.75 -11.50%
P/EPS -5.03 -3.95 -4.95 -2.60 -3.06 -17.61 8.60 -
EY -19.88 -25.30 -20.20 -38.48 -32.70 -5.68 11.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.57 0.00 0.42 0.01 1.02 1.08 -16.33%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 28/06/16 06/07/15 24/06/14 27/06/13 28/06/12 28/06/11 30/06/10 -
Price 0.12 0.16 0.16 0.175 0.20 0.28 0.38 -
P/RPS 0.36 0.50 0.38 0.39 0.40 0.60 0.77 -11.89%
P/EPS -5.03 -3.42 -4.80 -3.25 -2.91 -14.50 8.83 -
EY -19.88 -29.25 -20.83 -30.79 -34.33 -6.90 11.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.49 0.00 0.53 0.01 0.84 1.11 -16.71%

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