Highlights

[JOHAN] YoY Quarter Result on 2017-10-31 [#3]

Stock [JOHAN]: JOHAN HOLDINGS BHD
Announcement Date 06-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 31-Oct-2017  [#3]
Profit Trend QoQ -     112.04%    YoY -     -56.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 31,614 47,936 55,572 50,009 62,350 72,800 81,739 -14.63%
  YoY % -34.05% -13.74% 11.12% -19.79% -14.35% -10.94% -
  Horiz. % 38.68% 58.65% 67.99% 61.18% 76.28% 89.06% 100.00%
PBT 1,134 2,479 -35,234 -6,546 -4,884 -6,359 -12,508 -
  YoY % -54.26% 107.04% -438.25% -34.03% 23.20% 49.16% -
  Horiz. % -9.07% -19.82% 281.69% 52.33% 39.05% 50.84% 100.00%
Tax -135 -92 23,959 -509 -4,177 -483 -1,439 -32.57%
  YoY % -46.74% -100.38% 4,807.07% 87.81% -764.80% 66.44% -
  Horiz. % 9.38% 6.39% -1,664.98% 35.37% 290.27% 33.56% 100.00%
NP 999 2,387 -11,275 -7,055 -9,061 -6,842 -13,947 -
  YoY % -58.15% 121.17% -59.82% 22.14% -32.43% 50.94% -
  Horiz. % -7.16% -17.11% 80.84% 50.58% 64.97% 49.06% 100.00%
NP to SH 1,199 2,728 -10,978 -7,035 -9,056 -7,089 -14,298 -
  YoY % -56.05% 124.85% -56.05% 22.32% -27.75% 50.42% -
  Horiz. % -8.39% -19.08% 76.78% 49.20% 63.34% 49.58% 100.00%
Tax Rate 11.90 % 3.71 % - % - % - % - % - % -
  YoY % 220.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 320.75% 100.00% - - - - -
Total Cost 30,615 45,549 66,847 57,064 71,411 79,642 95,686 -17.28%
  YoY % -32.79% -31.86% 17.14% -20.09% -10.33% -16.77% -
  Horiz. % 32.00% 47.60% 69.86% 59.64% 74.63% 83.23% 100.00%
Net Worth 201,621 197,163 195,663 20,793,717 201,177 217,395 191,626 0.85%
  YoY % 2.26% 0.77% -99.06% 10,236.03% -7.46% 13.45% -
  Horiz. % 105.22% 102.89% 102.11% 10,851.19% 104.98% 113.45% 100.00%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 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
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 201,621 197,163 195,663 20,793,717 201,177 217,395 191,626 0.85%
  YoY % 2.26% 0.77% -99.06% 10,236.03% -7.46% 13.45% -
  Horiz. % 105.22% 102.89% 102.11% 10,851.19% 104.98% 113.45% 100.00%
NOSH 631,052 622,948 606,519 622,566 620,342 621,842 624,189 0.18%
  YoY % 1.30% 2.71% -2.58% 0.36% -0.24% -0.38% -
  Horiz. % 101.10% 99.80% 97.17% 99.74% 99.38% 99.62% 100.00%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 3.16 % 4.98 % -20.29 % -14.11 % -14.53 % -9.40 % -17.06 % -
  YoY % -36.55% 124.54% -43.80% 2.89% -54.57% 44.90% -
  Horiz. % -18.52% -29.19% 118.93% 82.71% 85.17% 55.10% 100.00%
ROE 0.59 % 1.38 % -5.61 % -0.03 % -4.50 % -3.26 % -7.46 % -
  YoY % -57.25% 124.60% -18,600.00% 99.33% -38.04% 56.30% -
  Horiz. % -7.91% -18.50% 75.20% 0.40% 60.32% 43.70% 100.00%
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 5.01 7.70 9.16 8.03 10.05 11.71 13.10 -14.79%
  YoY % -34.94% -15.94% 14.07% -20.10% -14.18% -10.61% -
  Horiz. % 38.24% 58.78% 69.92% 61.30% 76.72% 89.39% 100.00%
EPS 0.19 0.44 -1.81 -1.13 -1.45 -1.11 -2.30 -
  YoY % -56.82% 124.31% -60.18% 22.07% -30.63% 51.74% -
  Horiz. % -8.26% -19.13% 78.70% 49.13% 63.04% 48.26% 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 0.3195 0.3165 0.3226 33.4000 0.3243 0.3496 0.3070 0.67%
  YoY % 0.95% -1.89% -99.03% 10,199.11% -7.24% 13.88% -
  Horiz. % 104.07% 103.09% 105.08% 10,879.48% 105.64% 113.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,052
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 5.01 7.60 8.81 7.92 9.88 11.54 12.95 -14.63%
  YoY % -34.08% -13.73% 11.24% -19.84% -14.38% -10.89% -
  Horiz. % 38.69% 58.69% 68.03% 61.16% 76.29% 89.11% 100.00%
EPS 0.19 0.43 -1.74 -1.11 -1.44 -1.12 -2.27 -
  YoY % -55.81% 124.71% -56.76% 22.92% -28.57% 50.66% -
  Horiz. % -8.37% -18.94% 76.65% 48.90% 63.44% 49.34% 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 0.3195 0.3124 0.3101 32.9508 0.3188 0.3445 0.3037 0.85%
  YoY % 2.27% 0.74% -99.06% 10,235.88% -7.46% 13.43% -
  Horiz. % 105.20% 102.86% 102.11% 10,849.79% 104.97% 113.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.2800 0.1900 0.1450 0.2200 0.1650 0.1900 0.2500 -
P/RPS 5.59 2.47 1.58 2.74 1.64 1.62 1.91 19.58%
  YoY % 126.32% 56.33% -42.34% 67.07% 1.23% -15.18% -
  Horiz. % 292.67% 129.32% 82.72% 143.46% 85.86% 84.82% 100.00%
P/EPS 147.37 43.39 -8.01 -19.47 -11.30 -16.67 -10.91 -
  YoY % 239.64% 641.70% 58.86% -72.30% 32.21% -52.80% -
  Horiz. % -1,350.78% -397.71% 73.42% 178.46% 103.57% 152.80% 100.00%
EY 0.68 2.30 -12.48 -5.14 -8.85 -6.00 -9.16 -
  YoY % -70.43% 118.43% -142.80% 41.92% -47.50% 34.50% -
  Horiz. % -7.42% -25.11% 136.24% 56.11% 96.62% 65.50% 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 0.88 0.60 0.45 0.01 0.51 0.54 0.81 1.39%
  YoY % 46.67% 33.33% 4,400.00% -98.04% -5.56% -33.33% -
  Horiz. % 108.64% 74.07% 55.56% 1.23% 62.96% 66.67% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 06/12/17 15/12/16 08/12/15 18/12/14 13/12/13 13/12/12 07/12/11 -
Price 0.2800 0.1700 0.1400 0.1750 0.1600 0.1700 0.2500 -
P/RPS 5.59 2.21 1.53 2.18 1.59 1.45 1.91 19.58%
  YoY % 152.94% 44.44% -29.82% 37.11% 9.66% -24.08% -
  Horiz. % 292.67% 115.71% 80.10% 114.14% 83.25% 75.92% 100.00%
P/EPS 147.37 38.82 -7.73 -15.49 -10.96 -14.91 -10.91 -
  YoY % 279.62% 602.20% 50.10% -41.33% 26.49% -36.66% -
  Horiz. % -1,350.78% -355.82% 70.85% 141.98% 100.46% 136.66% 100.00%
EY 0.68 2.58 -12.93 -6.46 -9.12 -6.71 -9.16 -
  YoY % -73.64% 119.95% -100.15% 29.17% -35.92% 26.75% -
  Horiz. % -7.42% -28.17% 141.16% 70.52% 99.56% 73.25% 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 0.88 0.54 0.43 0.01 0.49 0.49 0.81 1.39%
  YoY % 62.96% 25.58% 4,200.00% -97.96% 0.00% -39.51% -
  Horiz. % 108.64% 66.67% 53.09% 1.23% 60.49% 60.49% 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.
 


 

392  383  499  584 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.285+0.02 
 TIGER 0.0450.00 
 BORNOIL 0.090.00 
 UMWOG 0.29-0.005 
 SAPNRG 0.785-0.02 
 PUC-WB 0.205+0.035 
 TRIVE 0.045-0.005 
 SIME 2.12+0.02 
 HUBLINE 0.10-0.005 
 MALTON-WB 0.275+0.02 
Partners & Brokers