[JOHAN] YoY TTM Result on 31-Jan-2013 [#4]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- 19.64%
YoY- 31.34%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 221,862 224,632 260,244 293,404 298,230 294,541 315,675 -5.70%
PBT -47,968 -25,074 -22,927 -27,166 -40,400 8,572 29,261 -
Tax 34,691 8,451 -15,228 -5,171 -4,819 -5,094 -3,630 -
NP -13,277 -16,623 -38,155 -32,337 -45,219 3,478 25,631 -
-
NP to SH -13,135 -16,387 -38,470 -32,030 -46,653 3,013 25,265 -
-
Tax Rate - - - - - 59.43% 12.41% -
Total Cost 235,139 241,255 298,399 325,741 343,449 291,063 290,044 -3.43%
-
Net Worth 206,682 20,803,708 202,178 221,121 170,482 212,054 214,580 -0.62%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 206,682 20,803,708 202,178 221,121 170,482 212,054 214,580 -0.62%
NOSH 621,601 627,184 596,748 624,635 621,972 615,362 623,419 -0.04%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin -5.98% -7.40% -14.66% -11.02% -15.16% 1.18% 8.12% -
ROE -6.36% -0.08% -19.03% -14.49% -27.37% 1.42% 11.77% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 35.69 35.82 43.61 46.97 47.95 47.86 50.64 -5.66%
EPS -2.11 -2.61 -6.45 -5.13 -7.50 0.49 4.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3325 33.17 0.3388 0.354 0.2741 0.3446 0.3442 -0.57%
Adjusted Per Share Value based on latest NOSH - 624,635
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 19.14 19.38 22.46 25.32 25.73 25.42 27.24 -5.70%
EPS -1.13 -1.41 -3.32 -2.76 -4.03 0.26 2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1783 17.9514 0.1745 0.1908 0.1471 0.183 0.1852 -0.63%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.115 0.195 0.15 0.15 0.25 0.38 0.28 -
P/RPS 0.32 0.54 0.34 0.32 0.52 0.79 0.55 -8.62%
P/EPS -5.44 -7.46 -2.33 -2.93 -3.33 77.61 6.91 -
EY -18.37 -13.40 -42.98 -34.19 -30.00 1.29 14.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.01 0.44 0.42 0.91 1.10 0.81 -13.04%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 25/03/16 24/03/15 31/03/14 27/03/13 30/03/12 30/03/11 24/03/10 -
Price 0.115 0.195 0.165 0.135 0.23 0.37 0.31 -
P/RPS 0.32 0.54 0.38 0.29 0.48 0.77 0.61 -10.19%
P/EPS -5.44 -7.46 -2.56 -2.63 -3.07 75.57 7.65 -
EY -18.37 -13.40 -39.07 -37.98 -32.61 1.32 13.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.01 0.49 0.38 0.84 1.07 0.90 -14.55%

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