[JOHAN] YoY TTM Result on 31-Oct-2009 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- -4.64%
YoY- -7.61%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 291,557 304,772 298,530 364,426 569,551 446,683 551,372 -10.06%
PBT -34,894 -36,720 31,388 28,593 29,043 9,546 -132,564 -19.92%
Tax -4,417 -6,375 -3,371 -3,317 -1,742 1,792 24,713 -
NP -39,311 -43,095 28,017 25,276 27,301 11,338 -107,851 -15.46%
-
NP to SH -39,860 -44,020 27,775 24,584 26,608 10,782 -111,655 -15.76%
-
Tax Rate - - 10.74% 11.60% 6.00% -18.77% - -
Total Cost 330,868 347,867 270,513 339,150 542,250 435,345 659,223 -10.84%
-
Net Worth 217,395 191,626 232,310 208,725 204,709 186,954 178,179 3.36%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 217,395 191,626 232,310 208,725 204,709 186,954 178,179 3.36%
NOSH 621,842 624,189 624,827 624,927 626,022 621,111 620,833 0.02%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin -13.48% -14.14% 9.38% 6.94% 4.79% 2.54% -19.56% -
ROE -18.34% -22.97% 11.96% 11.78% 13.00% 5.77% -62.66% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 46.89 48.83 47.78 58.31 90.98 71.92 88.81 -10.08%
EPS -6.41 -7.05 4.45 3.93 4.25 1.74 -17.98 -15.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3496 0.307 0.3718 0.334 0.327 0.301 0.287 3.34%
Adjusted Per Share Value based on latest NOSH - 624,927
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 25.16 26.30 25.76 31.45 49.15 38.54 47.58 -10.06%
EPS -3.44 -3.80 2.40 2.12 2.30 0.93 -9.63 -15.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1876 0.1654 0.2005 0.1801 0.1766 0.1613 0.1538 3.36%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.19 0.25 0.37 0.30 0.12 0.28 0.12 -
P/RPS 0.41 0.51 0.77 0.51 0.13 0.39 0.14 19.59%
P/EPS -2.96 -3.54 8.32 7.63 2.82 16.13 -0.67 28.06%
EY -33.74 -28.21 12.01 13.11 35.42 6.20 -149.87 -21.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.81 1.00 0.90 0.37 0.93 0.42 4.27%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 13/12/12 07/12/11 16/12/10 16/12/09 15/12/08 12/12/07 18/12/06 -
Price 0.17 0.25 0.37 0.31 0.14 0.26 0.13 -
P/RPS 0.36 0.51 0.77 0.53 0.15 0.36 0.15 15.69%
P/EPS -2.65 -3.54 8.32 7.88 3.29 14.98 -0.72 24.23%
EY -37.71 -28.21 12.01 12.69 30.36 6.68 -138.34 -19.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.81 1.00 0.93 0.43 0.86 0.45 1.42%

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