Highlights

[JOHAN] YoY Quarter Result on 2018-04-30 [#1]

Stock [JOHAN]: JOHAN HOLDINGS BHD
Announcement Date 07-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 30-Apr-2018  [#1]
Profit Trend QoQ -     80.23%    YoY -     -149.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 26,351 31,126 42,864 55,450 61,927 62,587 75,278 -16.04%
  YoY % -15.34% -27.38% -22.70% -10.46% -1.05% -16.86% -
  Horiz. % 35.00% 41.35% 56.94% 73.66% 82.26% 83.14% 100.00%
PBT -4,328 12,547 -6,054 -8,250 1,741 -3,607 -3,672 2.78%
  YoY % -134.49% 307.25% 26.62% -573.87% 148.27% 1.77% -
  Horiz. % 117.86% -341.69% 164.87% 224.67% -47.41% 98.23% 100.00%
Tax -360 -3,692 -5 4,664 9,995 -2,838 -1,018 -15.90%
  YoY % 90.25% -73,740.00% -100.11% -53.34% 452.18% -178.78% -
  Horiz. % 35.36% 362.67% 0.49% -458.15% -981.83% 278.78% 100.00%
NP -4,688 8,855 -6,059 -3,586 11,736 -6,445 -4,690 -0.01%
  YoY % -152.94% 246.15% -68.96% -130.56% 282.09% -37.42% -
  Horiz. % 99.96% -188.81% 129.19% 76.46% -250.23% 137.42% 100.00%
NP to SH -4,490 9,127 -5,757 -3,961 11,612 -6,379 -4,690 -0.72%
  YoY % -149.19% 258.54% -45.34% -134.11% 282.03% -36.01% -
  Horiz. % 95.74% -194.61% 122.75% 84.46% -247.59% 136.01% 100.00%
Tax Rate - % 29.43 % - % - % -574.10 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -5.13% 0.00% 0.00% 100.00% - -
Total Cost 31,039 22,271 48,923 59,036 50,191 69,032 79,968 -14.59%
  YoY % 39.37% -54.48% -17.13% 17.62% -27.29% -13.68% -
  Horiz. % 38.81% 27.85% 61.18% 73.82% 62.76% 86.32% 100.00%
Net Worth 181,776 209,123 200,994 220,996 21,245,660 207,880 23,122,935 -55.39%
  YoY % -13.08% 4.04% -9.05% -98.96% 10,120.14% -99.10% -
  Horiz. % 0.79% 0.90% 0.87% 0.96% 91.88% 0.90% 100.00%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 181,776 209,123 200,994 220,996 21,245,660 207,880 23,122,935 -55.39%
  YoY % -13.08% 4.04% -9.05% -98.96% 10,120.14% -99.10% -
  Horiz. % 0.79% 0.90% 0.87% 0.96% 91.88% 0.90% 100.00%
NOSH 622,948 622,948 625,760 682,931 614,391 625,392 617,105 0.16%
  YoY % 0.00% -0.45% -8.37% 11.16% -1.76% 1.34% -
  Horiz. % 100.95% 100.95% 101.40% 110.67% 99.56% 101.34% 100.00%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin -17.79 % 28.45 % -14.14 % -6.47 % 18.95 % -10.30 % -6.23 % 19.10%
  YoY % -162.53% 301.20% -118.55% -134.14% 283.98% -65.33% -
  Horiz. % 285.55% -456.66% 226.97% 103.85% -304.17% 165.33% 100.00%
ROE -2.47 % 4.36 % -2.86 % -1.79 % 0.05 % -3.07 % -0.02 % 123.08%
  YoY % -156.65% 252.45% -59.78% -3,680.00% 101.63% -15,250.00% -
  Horiz. % 12,350.00% -21,800.00% 14,300.00% 8,950.00% -250.00% 15,350.00% 100.00%
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 4.23 5.00 6.85 8.12 10.08 10.01 12.20 -16.18%
  YoY % -15.40% -27.01% -15.64% -19.44% 0.70% -17.95% -
  Horiz. % 34.67% 40.98% 56.15% 66.56% 82.62% 82.05% 100.00%
EPS -0.72 1.47 -0.92 -0.64 1.88 -1.03 -0.76 -0.90%
  YoY % -148.98% 259.78% -43.75% -134.04% 282.52% -35.53% -
  Horiz. % 94.74% -193.42% 121.05% 84.21% -247.37% 135.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2918 0.3357 0.3212 0.3236 34.5800 0.3324 37.4700 -55.46%
  YoY % -13.08% 4.51% -0.74% -99.06% 10,303.13% -99.11% -
  Horiz. % 0.78% 0.90% 0.86% 0.86% 92.29% 0.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,948
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 4.23 5.00 6.88 8.90 9.94 10.05 12.08 -16.04%
  YoY % -15.40% -27.33% -22.70% -10.46% -1.09% -16.80% -
  Horiz. % 35.02% 41.39% 56.95% 73.68% 82.28% 83.20% 100.00%
EPS -0.72 1.47 -0.92 -0.64 1.86 -1.02 -0.75 -0.68%
  YoY % -148.98% 259.78% -43.75% -134.41% 282.35% -36.00% -
  Horiz. % 96.00% -196.00% 122.67% 85.33% -248.00% 136.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2918 0.3357 0.3227 0.3548 34.1050 0.3337 37.1186 -55.39%
  YoY % -13.08% 4.03% -9.05% -98.96% 10,120.26% -99.10% -
  Horiz. % 0.79% 0.90% 0.87% 0.96% 91.88% 0.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.2350 0.3200 0.1200 0.1850 0.1650 0.1400 0.2100 -
P/RPS 5.56 6.40 1.75 2.28 1.64 1.40 1.72 21.59%
  YoY % -13.13% 265.71% -23.25% 39.02% 17.14% -18.60% -
  Horiz. % 323.26% 372.09% 101.74% 132.56% 95.35% 81.40% 100.00%
P/EPS -32.60 21.84 -13.04 -31.90 8.73 -13.73 -27.63 2.79%
  YoY % -249.27% 267.48% 59.12% -465.41% 163.58% 50.31% -
  Horiz. % 117.99% -79.04% 47.20% 115.45% -31.60% 49.69% 100.00%
EY -3.07 4.58 -7.67 -3.14 11.45 -7.29 -3.62 -2.71%
  YoY % -167.03% 159.71% -144.27% -127.42% 257.06% -101.38% -
  Horiz. % 84.81% -126.52% 211.88% 86.74% -316.30% 201.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.81 0.95 0.37 0.57 0.00 0.42 0.01 107.94%
  YoY % -14.74% 156.76% -35.09% 0.00% 0.00% 4,100.00% -
  Horiz. % 8,100.00% 9,500.00% 3,700.00% 5,700.00% 0.00% 4,200.00% 100.00%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 07/06/18 21/06/17 28/06/16 06/07/15 24/06/14 27/06/13 28/06/12 -
Price 0.1600 0.2350 0.1200 0.1600 0.1600 0.1750 0.2000 -
P/RPS 3.78 4.70 1.75 1.97 1.59 1.75 1.64 14.92%
  YoY % -19.57% 168.57% -11.17% 23.90% -9.14% 6.71% -
  Horiz. % 230.49% 286.59% 106.71% 120.12% 96.95% 106.71% 100.00%
P/EPS -22.20 16.04 -13.04 -27.59 8.47 -17.16 -26.32 -2.80%
  YoY % -238.40% 223.01% 52.74% -425.74% 149.36% 34.80% -
  Horiz. % 84.35% -60.94% 49.54% 104.83% -32.18% 65.20% 100.00%
EY -4.50 6.23 -7.67 -3.63 11.81 -5.83 -3.80 2.86%
  YoY % -172.23% 181.23% -111.29% -130.74% 302.57% -53.42% -
  Horiz. % 118.42% -163.95% 201.84% 95.53% -310.79% 153.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.55 0.70 0.37 0.49 0.00 0.53 0.01 94.95%
  YoY % -21.43% 89.19% -24.49% 0.00% 0.00% 5,200.00% -
  Horiz. % 5,500.00% 7,000.00% 3,700.00% 4,900.00% 0.00% 5,300.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

532  217  498  679 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.645+0.045 
 HSI-H4B 0.365-0.02 
 HSI-C3H 0.405-0.005 
 HSI-C3F 0.410.00 
 BARAKAH 0.155-0.005 
 SEACERA-WC 0.06+0.015 
 MYEG 1.000.00 
 PUC 0.195+0.005 
 IRIS 0.155+0.005 
 TM 3.21+0.07 
Partners & Brokers