[JOHAN] YoY TTM 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- 109.12%
YoY- 108.3%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 315,675 568,936 466,003 522,114 540,601 1,525,853 1,626,393 -23.88%
PBT 29,261 28,205 18,720 11,216 -142,200 -5,313 8,161 23.69%
Tax -3,630 -4,480 1,966 -465 23,396 -7,336 107 -
NP 25,631 23,725 20,686 10,751 -118,804 -12,649 8,268 20.73%
-
NP to SH 25,265 23,063 19,872 10,187 -122,686 -12,649 8,268 20.44%
-
Tax Rate 12.41% 15.88% -10.50% 4.15% - - -1.31% -
Total Cost 290,044 545,211 445,317 511,363 659,405 1,538,502 1,618,125 -24.89%
-
Net Worth 214,580 206,553 193,636 174,587 139,855 187,184 143,100 6.97%
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 214,580 206,553 193,636 174,587 139,855 187,184 143,100 6.97%
NOSH 623,419 622,148 622,625 619,545 508,936 509,899 375,000 8.83%
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% 4.17% 4.44% 2.06% -21.98% -0.83% 0.51% -
ROE 11.77% 11.17% 10.26% 5.83% -87.72% -6.76% 5.78% -
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 50.64 91.45 74.84 84.27 106.22 299.25 433.70 -30.06%
EPS 4.05 3.71 3.19 1.64 -24.11 -2.48 2.20 10.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3442 0.332 0.311 0.2818 0.2748 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 48.71 39.90 44.70 46.28 130.63 139.24 -23.88%
EPS 2.16 1.97 1.70 0.87 -10.50 -1.08 0.71 20.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1837 0.1768 0.1658 0.1495 0.1197 0.1603 0.1225 6.97%
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 0.08 0.10 32.82%
P/EPS 6.91 4.32 8.77 8.51 -0.37 -10.08 19.05 -15.53%
EY 14.47 23.17 11.40 11.74 -267.85 -9.92 5.25 18.39%
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 0.33 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 0.06 0.10 35.13%
P/EPS 7.65 4.59 7.83 15.20 -0.50 -7.66 19.05 -14.09%
EY 13.07 21.81 12.77 6.58 -200.89 -13.06 5.25 16.40%
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 0.44 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