[JOHAN] YoY TTM Result on 31-Jan-2010 [#4]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
24-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 2.77%
YoY- 9.55%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 293,404 298,230 294,541 315,675 568,936 466,003 522,114 -9.15%
PBT -27,166 -40,400 8,572 29,261 28,205 18,720 11,216 -
Tax -5,171 -4,819 -5,094 -3,630 -4,480 1,966 -465 49.34%
NP -32,337 -45,219 3,478 25,631 23,725 20,686 10,751 -
-
NP to SH -32,030 -46,653 3,013 25,265 23,063 19,872 10,187 -
-
Tax Rate - - 59.43% 12.41% 15.88% -10.50% 4.15% -
Total Cost 325,741 343,449 291,063 290,044 545,211 445,317 511,363 -7.23%
-
Net Worth 221,121 170,482 212,054 214,580 206,553 193,636 174,587 4.01%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 221,121 170,482 212,054 214,580 206,553 193,636 174,587 4.01%
NOSH 624,635 621,972 615,362 623,419 622,148 622,625 619,545 0.13%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin -11.02% -15.16% 1.18% 8.12% 4.17% 4.44% 2.06% -
ROE -14.49% -27.37% 1.42% 11.77% 11.17% 10.26% 5.83% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 46.97 47.95 47.86 50.64 91.45 74.84 84.27 -9.27%
EPS -5.13 -7.50 0.49 4.05 3.71 3.19 1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.354 0.2741 0.3446 0.3442 0.332 0.311 0.2818 3.87%
Adjusted Per Share Value based on latest NOSH - 623,419
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 25.12 25.53 25.22 27.03 48.71 39.90 44.70 -9.15%
EPS -2.74 -3.99 0.26 2.16 1.97 1.70 0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1893 0.146 0.1815 0.1837 0.1768 0.1658 0.1495 4.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.15 0.25 0.38 0.28 0.16 0.28 0.14 -
P/RPS 0.32 0.52 0.79 0.55 0.17 0.37 0.17 11.10%
P/EPS -2.93 -3.33 77.61 6.91 4.32 8.77 8.51 -
EY -34.19 -30.00 1.29 14.47 23.17 11.40 11.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.91 1.10 0.81 0.48 0.90 0.50 -2.86%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 27/03/13 30/03/12 30/03/11 24/03/10 30/03/09 26/03/08 30/03/07 -
Price 0.135 0.23 0.37 0.31 0.17 0.25 0.25 -
P/RPS 0.29 0.48 0.77 0.61 0.19 0.33 0.30 -0.56%
P/EPS -2.63 -3.07 75.57 7.65 4.59 7.83 15.20 -
EY -37.98 -32.61 1.32 13.07 21.81 12.77 6.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.84 1.07 0.90 0.51 0.80 0.89 -13.21%

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