[JOHAN] YoY TTM Result on 31-Oct-2012 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 15.32%
YoY- 9.45%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 219,920 229,581 273,968 291,557 304,772 298,530 364,426 -8.06%
PBT -72,974 -20,349 -17,926 -34,894 -36,720 31,388 28,593 -
Tax 27,918 5,077 -14,597 -4,417 -6,375 -3,371 -3,317 -
NP -45,056 -15,272 -32,523 -39,311 -43,095 28,017 25,276 -
-
NP to SH -44,663 -15,611 -32,545 -39,860 -44,020 27,775 24,584 -
-
Tax Rate - - - - - 10.74% 11.60% -
Total Cost 264,976 244,853 306,491 330,868 347,867 270,513 339,150 -4.02%
-
Net Worth 195,663 20,793,717 201,177 217,395 191,626 232,310 208,725 -1.07%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 195,663 20,793,717 201,177 217,395 191,626 232,310 208,725 -1.07%
NOSH 606,519 622,566 620,342 621,842 624,189 624,827 624,927 -0.49%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin -20.49% -6.65% -11.87% -13.48% -14.14% 9.38% 6.94% -
ROE -22.83% -0.08% -16.18% -18.34% -22.97% 11.96% 11.78% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 36.26 36.88 44.16 46.89 48.83 47.78 58.31 -7.60%
EPS -7.36 -2.51 -5.25 -6.41 -7.05 4.45 3.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3226 33.40 0.3243 0.3496 0.307 0.3718 0.334 -0.57%
Adjusted Per Share Value based on latest NOSH - 621,842
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 18.98 19.81 23.64 25.16 26.30 25.76 31.45 -8.06%
EPS -3.85 -1.35 -2.81 -3.44 -3.80 2.40 2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1688 17.9428 0.1736 0.1876 0.1654 0.2005 0.1801 -1.07%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.145 0.22 0.165 0.19 0.25 0.37 0.30 -
P/RPS 0.40 0.60 0.37 0.41 0.51 0.77 0.51 -3.96%
P/EPS -1.97 -8.77 -3.15 -2.96 -3.54 8.32 7.63 -
EY -50.78 -11.40 -31.80 -33.74 -28.21 12.01 13.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.01 0.51 0.54 0.81 1.00 0.90 -10.90%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 08/12/15 18/12/14 13/12/13 13/12/12 07/12/11 16/12/10 16/12/09 -
Price 0.14 0.175 0.16 0.17 0.25 0.37 0.31 -
P/RPS 0.39 0.47 0.36 0.36 0.51 0.77 0.53 -4.98%
P/EPS -1.90 -6.98 -3.05 -2.65 -3.54 8.32 7.88 -
EY -52.60 -14.33 -32.79 -37.71 -28.21 12.01 12.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.01 0.49 0.49 0.81 1.00 0.93 -12.05%

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