Highlights

[JOHAN] QoQ Quarter Result on 2018-10-31 [#3]

Stock [JOHAN]: JOHAN HOLDINGS BHD
Announcement Date 21-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 31-Oct-2018  [#3]
Profit Trend QoQ -     68.86%    YoY -     -1,848.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 24,013 25,722 28,567 25,151 25,813 26,351 28,266 -10.33%
  QoQ % -6.64% -9.96% 13.58% -2.56% -2.04% -6.77% -
  Horiz. % 84.95% 91.00% 101.06% 88.98% 91.32% 93.23% 100.00%
PBT -13,572 7,750 -8,260 -20,868 -71,004 -4,328 16,440 -
  QoQ % -275.12% 193.83% 60.42% 70.61% -1,540.57% -126.33% -
  Horiz. % -82.55% 47.14% -50.24% -126.93% -431.90% -26.33% 100.00%
Tax -48 -2,082 5,832 -320 3,459 -360 -39,315 -98.87%
  QoQ % 97.69% -135.70% 1,922.50% -109.25% 1,060.83% 99.08% -
  Horiz. % 0.12% 5.30% -14.83% 0.81% -8.80% 0.92% 100.00%
NP -13,620 5,668 -2,428 -21,188 -67,545 -4,688 -22,875 -29.29%
  QoQ % -340.30% 333.44% 88.54% 68.63% -1,340.81% 79.51% -
  Horiz. % 59.54% -24.78% 10.61% 92.63% 295.28% 20.49% 100.00%
NP to SH -13,389 5,759 -2,263 -20,964 -67,320 -4,490 -22,716 -29.77%
  QoQ % -332.49% 354.49% 89.21% 68.86% -1,399.33% 80.23% -
  Horiz. % 58.94% -25.35% 9.96% 92.29% 296.35% 19.77% 100.00%
Tax Rate - % 26.86 % - % - % - % - % 239.14 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 11.23% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 37,633 20,054 30,995 46,339 93,358 31,039 51,141 -18.54%
  QoQ % 87.66% -35.30% -33.11% -50.36% 200.78% -39.31% -
  Horiz. % 73.59% 39.21% 60.61% 90.61% 182.55% 60.69% 100.00%
Net Worth 85,032 99,235 95,248 95,124 115,120 181,776 186,261 -40.80%
  QoQ % -14.31% 4.19% 0.13% -17.37% -36.67% -2.41% -
  Horiz. % 45.65% 53.28% 51.14% 51.07% 61.81% 97.59% 100.00%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 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
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 85,032 99,235 95,248 95,124 115,120 181,776 186,261 -40.80%
  QoQ % -14.31% 4.19% 0.13% -17.37% -36.67% -2.41% -
  Horiz. % 45.65% 53.28% 51.14% 51.07% 61.81% 97.59% 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
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin -56.72 % 22.04 % -8.50 % -84.24 % -261.67 % -17.79 % -80.93 % -21.15%
  QoQ % -357.35% 359.29% 89.91% 67.81% -1,370.88% 78.02% -
  Horiz. % 70.09% -27.23% 10.50% 104.09% 323.33% 21.98% 100.00%
ROE -15.75 % 5.80 % -2.38 % -22.04 % -58.48 % -2.47 % -12.20 % 18.62%
  QoQ % -371.55% 343.70% 89.20% 62.31% -2,267.61% 79.75% -
  Horiz. % 129.10% -47.54% 19.51% 180.66% 479.34% 20.25% 100.00%
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 3.85 4.13 4.59 4.04 4.14 4.23 4.54 -10.43%
  QoQ % -6.78% -10.02% 13.61% -2.42% -2.13% -6.83% -
  Horiz. % 84.80% 90.97% 101.10% 88.99% 91.19% 93.17% 100.00%
EPS -2.15 0.92 -0.36 -3.37 -10.81 -0.72 -3.65 -29.80%
  QoQ % -333.70% 355.56% 89.32% 68.83% -1,401.39% 80.27% -
  Horiz. % 58.90% -25.21% 9.86% 92.33% 296.16% 19.73% 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 0.1365 0.1593 0.1529 0.1527 0.1848 0.2918 0.2990 -40.80%
  QoQ % -14.31% 4.19% 0.13% -17.37% -36.67% -2.41% -
  Horiz. % 45.65% 53.28% 51.14% 51.07% 61.81% 97.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,744
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 3.85 4.13 4.59 4.04 4.14 4.23 4.54 -10.43%
  QoQ % -6.78% -10.02% 13.61% -2.42% -2.13% -6.83% -
  Horiz. % 84.80% 90.97% 101.10% 88.99% 91.19% 93.17% 100.00%
EPS -2.15 0.92 -0.36 -3.37 -10.81 -0.72 -3.65 -29.80%
  QoQ % -333.70% 355.56% 89.32% 68.83% -1,401.39% 80.27% -
  Horiz. % 58.90% -25.21% 9.86% 92.33% 296.16% 19.73% 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 0.1365 0.1593 0.1529 0.1527 0.1848 0.2918 0.2990 -40.80%
  QoQ % -14.31% 4.19% 0.13% -17.37% -36.67% -2.41% -
  Horiz. % 45.65% 53.28% 51.14% 51.07% 61.81% 97.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.0850 0.0950 0.0900 0.0950 0.1350 0.2350 0.3150 -
P/RPS 2.21 2.30 1.96 2.35 3.26 5.56 6.94 -53.47%
  QoQ % -3.91% 17.35% -16.60% -27.91% -41.37% -19.88% -
  Horiz. % 31.84% 33.14% 28.24% 33.86% 46.97% 80.12% 100.00%
P/EPS -3.95 10.28 -24.77 -2.82 -1.25 -32.60 -8.64 -40.74%
  QoQ % -138.42% 141.50% -778.37% -125.60% 96.17% -277.31% -
  Horiz. % 45.72% -118.98% 286.69% 32.64% 14.47% 377.31% 100.00%
EY -25.29 9.73 -4.04 -35.42 -80.05 -3.07 -11.58 68.57%
  QoQ % -359.92% 340.84% 88.59% 55.75% -2,507.49% 73.49% -
  Horiz. % 218.39% -84.02% 34.89% 305.87% 691.28% 26.51% 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 0.62 0.60 0.59 0.62 0.73 0.81 1.05 -29.68%
  QoQ % 3.33% 1.69% -4.84% -15.07% -9.88% -22.86% -
  Horiz. % 59.05% 57.14% 56.19% 59.05% 69.52% 77.14% 100.00%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 26/09/19 20/06/19 29/03/19 21/12/18 28/09/18 07/06/18 21/03/18 -
Price 0.0750 0.0800 0.0850 0.0750 0.1200 0.1600 0.2850 -
P/RPS 1.95 1.94 1.85 1.86 2.90 3.78 6.28 -54.24%
  QoQ % 0.52% 4.86% -0.54% -35.86% -23.28% -39.81% -
  Horiz. % 31.05% 30.89% 29.46% 29.62% 46.18% 60.19% 100.00%
P/EPS -3.49 8.65 -23.40 -2.23 -1.11 -22.20 -7.82 -41.69%
  QoQ % -140.35% 136.97% -949.33% -100.90% 95.00% -183.89% -
  Horiz. % 44.63% -110.61% 299.23% 28.52% 14.19% 283.89% 100.00%
EY -28.66 11.56 -4.27 -44.87 -90.06 -4.50 -12.79 71.49%
  QoQ % -347.92% 370.73% 90.48% 50.18% -1,901.33% 64.82% -
  Horiz. % 224.08% -90.38% 33.39% 350.82% 704.14% 35.18% 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 0.55 0.50 0.56 0.49 0.65 0.55 0.95 -30.61%
  QoQ % 10.00% -10.71% 14.29% -24.62% 18.18% -42.11% -
  Horiz. % 57.89% 52.63% 58.95% 51.58% 68.42% 57.89% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. OFI 决战股海
6. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers