Highlights

[JOHAN] QoQ Quarter Result on 2019-07-31 [#2]

Stock [JOHAN]: JOHAN HOLDINGS BHD
Announcement Date 26-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2020
Quarter 31-Jul-2019  [#2]
Profit Trend QoQ -     -332.49%    YoY -     80.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 19,231 23,018 24,270 24,013 25,722 28,567 25,151 -16.40%
  QoQ % -16.45% -5.16% 1.07% -6.64% -9.96% 13.58% -
  Horiz. % 76.46% 91.52% 96.50% 95.48% 102.27% 113.58% 100.00%
PBT -16,019 9,895 -19,996 -13,572 7,750 -8,260 -20,868 -16.18%
  QoQ % -261.89% 149.48% -47.33% -275.12% 193.83% 60.42% -
  Horiz. % 76.76% -47.42% 95.82% 65.04% -37.14% 39.58% 100.00%
Tax 2,011 2,612 -307 -48 -2,082 5,832 -320 -
  QoQ % -23.01% 950.81% -539.58% 97.69% -135.70% 1,922.50% -
  Horiz. % -628.44% -816.25% 95.94% 15.00% 650.62% -1,822.50% 100.00%
NP -14,008 12,507 -20,303 -13,620 5,668 -2,428 -21,188 -24.13%
  QoQ % -212.00% 161.60% -49.07% -340.30% 333.44% 88.54% -
  Horiz. % 66.11% -59.03% 95.82% 64.28% -26.75% 11.46% 100.00%
NP to SH -13,765 9,924 -20,062 -13,389 5,759 -2,263 -20,964 -24.48%
  QoQ % -238.70% 149.47% -49.84% -332.49% 354.49% 89.21% -
  Horiz. % 65.66% -47.34% 95.70% 63.87% -27.47% 10.79% 100.00%
Tax Rate - % -26.40 % - % - % 26.86 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -98.29% 0.00% 0.00% 100.00% - -
Total Cost 33,239 10,511 44,573 37,633 20,054 30,995 46,339 -19.89%
  QoQ % 216.23% -76.42% 18.44% 87.66% -35.30% -33.11% -
  Horiz. % 71.73% 22.68% 96.19% 81.21% 43.28% 66.89% 100.00%
Net Worth 52,327 65,596 66,281 85,032 99,235 95,248 95,124 -32.89%
  QoQ % -20.23% -1.03% -22.05% -14.31% 4.19% 0.13% -
  Horiz. % 55.01% 68.96% 69.68% 89.39% 104.32% 100.13% 100.00%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 52,327 65,596 66,281 85,032 99,235 95,248 95,124 -32.89%
  QoQ % -20.23% -1.03% -22.05% -14.31% 4.19% 0.13% -
  Horiz. % 55.01% 68.96% 69.68% 89.39% 104.32% 100.13% 100.00%
NOSH 622,948 622,948 622,948 622,948 622,948 622,948 622,948 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin -72.84 % 54.34 % -83.65 % -56.72 % 22.04 % -8.50 % -84.24 % -9.25%
  QoQ % -234.04% 164.96% -47.48% -357.35% 359.29% 89.91% -
  Horiz. % 86.47% -64.51% 99.30% 67.33% -26.16% 10.09% 100.00%
ROE -26.31 % 15.13 % -30.27 % -15.75 % 5.80 % -2.38 % -22.04 % 12.54%
  QoQ % -273.89% 149.98% -92.19% -371.55% 343.70% 89.20% -
  Horiz. % 119.37% -68.65% 137.34% 71.46% -26.32% 10.80% 100.00%
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 3.09 3.70 3.90 3.85 4.13 4.59 4.04 -16.38%
  QoQ % -16.49% -5.13% 1.30% -6.78% -10.02% 13.61% -
  Horiz. % 76.49% 91.58% 96.53% 95.30% 102.23% 113.61% 100.00%
EPS -2.21 1.59 -3.22 -2.15 0.92 -0.36 -3.37 -24.54%
  QoQ % -238.99% 149.38% -49.77% -333.70% 355.56% 89.32% -
  Horiz. % 65.58% -47.18% 95.55% 63.80% -27.30% 10.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0840 0.1053 0.1064 0.1365 0.1593 0.1529 0.1527 -32.89%
  QoQ % -20.23% -1.03% -22.05% -14.31% 4.19% 0.13% -
  Horiz. % 55.01% 68.96% 69.68% 89.39% 104.32% 100.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 778,685
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 2.47 2.96 3.12 3.08 3.30 3.67 3.23 -16.39%
  QoQ % -16.55% -5.13% 1.30% -6.67% -10.08% 13.62% -
  Horiz. % 76.47% 91.64% 96.59% 95.36% 102.17% 113.62% 100.00%
EPS -1.77 1.27 -2.58 -1.72 0.74 -0.29 -2.69 -24.37%
  QoQ % -239.37% 149.22% -50.00% -332.43% 355.17% 89.22% -
  Horiz. % 65.80% -47.21% 95.91% 63.94% -27.51% 10.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0672 0.0842 0.0851 0.1092 0.1274 0.1223 0.1222 -32.90%
  QoQ % -20.19% -1.06% -22.07% -14.29% 4.17% 0.08% -
  Horiz. % 54.99% 68.90% 69.64% 89.36% 104.26% 100.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.0700 0.0650 0.0700 0.0850 0.0950 0.0900 0.0950 -
P/RPS 2.27 1.76 1.80 2.21 2.30 1.96 2.35 -2.28%
  QoQ % 28.98% -2.22% -18.55% -3.91% 17.35% -16.60% -
  Horiz. % 96.60% 74.89% 76.60% 94.04% 97.87% 83.40% 100.00%
P/EPS -3.17 4.08 -2.17 -3.95 10.28 -24.77 -2.82 8.12%
  QoQ % -177.70% 288.02% 45.06% -138.42% 141.50% -778.37% -
  Horiz. % 112.41% -144.68% 76.95% 140.07% -364.54% 878.37% 100.00%
EY -31.57 24.51 -46.01 -25.29 9.73 -4.04 -35.42 -7.39%
  QoQ % -228.80% 153.27% -81.93% -359.92% 340.84% 88.59% -
  Horiz. % 89.13% -69.20% 129.90% 71.40% -27.47% 11.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.83 0.62 0.66 0.62 0.60 0.59 0.62 21.49%
  QoQ % 33.87% -6.06% 6.45% 3.33% 1.69% -4.84% -
  Horiz. % 133.87% 100.00% 106.45% 100.00% 96.77% 95.16% 100.00%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 25/06/20 24/03/20 19/12/19 26/09/19 20/06/19 29/03/19 21/12/18 -
Price 0.0700 0.0400 0.0750 0.0750 0.0800 0.0850 0.0750 -
P/RPS 2.27 1.08 1.93 1.95 1.94 1.85 1.86 14.22%
  QoQ % 110.19% -44.04% -1.03% 0.52% 4.86% -0.54% -
  Horiz. % 122.04% 58.06% 103.76% 104.84% 104.30% 99.46% 100.00%
P/EPS -3.17 2.51 -2.33 -3.49 8.65 -23.40 -2.23 26.45%
  QoQ % -226.29% 207.73% 33.24% -140.35% 136.97% -949.33% -
  Horiz. % 142.15% -112.56% 104.48% 156.50% -387.89% 1,049.33% 100.00%
EY -31.57 39.83 -42.94 -28.66 11.56 -4.27 -44.87 -20.91%
  QoQ % -179.26% 192.76% -49.83% -347.92% 370.73% 90.48% -
  Horiz. % 70.36% -88.77% 95.70% 63.87% -25.76% 9.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.83 0.38 0.70 0.55 0.50 0.56 0.49 42.14%
  QoQ % 118.42% -45.71% 27.27% 10.00% -10.71% 14.29% -
  Horiz. % 169.39% 77.55% 142.86% 112.24% 102.04% 114.29% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS