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
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 25,151 25,813 26,351 28,266 31,614 43,565 31,126 -13.21%
  QoQ % -2.56% -2.04% -6.77% -10.59% -27.43% 39.96% -
  Horiz. % 80.80% 82.93% 84.66% 90.81% 101.57% 139.96% 100.00%
PBT -20,868 -71,004 -4,328 16,440 1,134 -10,201 12,547 -
  QoQ % 70.61% -1,540.57% -126.33% 1,349.74% 111.12% -181.30% -
  Horiz. % -166.32% -565.90% -34.49% 131.03% 9.04% -81.30% 100.00%
Tax -320 3,459 -360 -39,315 -135 -33 -3,692 -80.33%
  QoQ % -109.25% 1,060.83% 99.08% -29,022.22% -309.09% 99.11% -
  Horiz. % 8.67% -93.69% 9.75% 1,064.87% 3.66% 0.89% 100.00%
NP -21,188 -67,545 -4,688 -22,875 999 -10,234 8,855 -
  QoQ % 68.63% -1,340.81% 79.51% -2,389.79% 109.76% -215.57% -
  Horiz. % -239.28% -762.79% -52.94% -258.33% 11.28% -115.57% 100.00%
NP to SH -20,964 -67,320 -4,490 -22,716 1,199 -9,955 9,127 -
  QoQ % 68.86% -1,399.33% 80.23% -1,994.58% 112.04% -209.07% -
  Horiz. % -229.69% -737.59% -49.19% -248.89% 13.14% -109.07% 100.00%
Tax Rate - % - % - % 239.14 % 11.90 % - % 29.43 % -
  QoQ % 0.00% 0.00% 0.00% 1,909.58% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 812.57% 40.43% 0.00% 100.00%
Total Cost 46,339 93,358 31,039 51,141 30,615 53,799 22,271 62.76%
  QoQ % -50.36% 200.78% -39.31% 67.05% -43.09% 141.57% -
  Horiz. % 208.07% 419.19% 139.37% 229.63% 137.47% 241.57% 100.00%
Net Worth 95,124 115,120 181,776 186,261 199,031 200,028 209,123 -40.77%
  QoQ % -17.37% -36.67% -2.41% -6.42% -0.50% -4.35% -
  Horiz. % 45.49% 55.05% 86.92% 89.07% 95.17% 95.65% 100.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 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
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 95,124 115,120 181,776 186,261 199,031 200,028 209,123 -40.77%
  QoQ % -17.37% -36.67% -2.41% -6.42% -0.50% -4.35% -
  Horiz. % 45.49% 55.05% 86.92% 89.07% 95.17% 95.65% 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
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin -84.24 % -261.67 % -17.79 % -80.93 % 3.16 % -23.49 % 28.45 % -
  QoQ % 67.81% -1,370.88% 78.02% -2,661.08% 113.45% -182.57% -
  Horiz. % -296.10% -919.75% -62.53% -284.46% 11.11% -82.57% 100.00%
ROE -22.04 % -58.48 % -2.47 % -12.20 % 0.60 % -4.98 % 4.36 % -
  QoQ % 62.31% -2,267.61% 79.75% -2,133.33% 112.05% -214.22% -
  Horiz. % -505.50% -1,341.28% -56.65% -279.82% 13.76% -114.22% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 4.04 4.14 4.23 4.54 5.07 6.99 5.00 -13.22%
  QoQ % -2.42% -2.13% -6.83% -10.45% -27.47% 39.80% -
  Horiz. % 80.80% 82.80% 84.60% 90.80% 101.40% 139.80% 100.00%
EPS -3.37 -10.81 -0.72 -3.65 0.19 -1.60 1.47 -
  QoQ % 68.83% -1,401.39% 80.27% -2,021.05% 111.88% -208.84% -
  Horiz. % -229.25% -735.37% -48.98% -248.30% 12.93% -108.84% 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 0.1527 0.1848 0.2918 0.2990 0.3195 0.3211 0.3357 -40.77%
  QoQ % -17.37% -36.67% -2.41% -6.42% -0.50% -4.35% -
  Horiz. % 45.49% 55.05% 86.92% 89.07% 95.17% 95.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,948
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 4.04 4.14 4.23 4.54 5.07 6.99 5.00 -13.22%
  QoQ % -2.42% -2.13% -6.83% -10.45% -27.47% 39.80% -
  Horiz. % 80.80% 82.80% 84.60% 90.80% 101.40% 139.80% 100.00%
EPS -3.37 -10.81 -0.72 -3.65 0.19 -1.60 1.47 -
  QoQ % 68.83% -1,401.39% 80.27% -2,021.05% 111.88% -208.84% -
  Horiz. % -229.25% -735.37% -48.98% -248.30% 12.93% -108.84% 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 0.1527 0.1848 0.2918 0.2990 0.3195 0.3211 0.3357 -40.77%
  QoQ % -17.37% -36.67% -2.41% -6.42% -0.50% -4.35% -
  Horiz. % 45.49% 55.05% 86.92% 89.07% 95.17% 95.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.0950 0.1350 0.2350 0.3150 0.2800 0.3000 0.3200 -
P/RPS 2.35 3.26 5.56 6.94 5.52 4.29 6.40 -48.63%
  QoQ % -27.91% -41.37% -19.88% 25.72% 28.67% -32.97% -
  Horiz. % 36.72% 50.94% 86.88% 108.44% 86.25% 67.03% 100.00%
P/EPS -2.82 -1.25 -32.60 -8.64 145.48 -18.77 21.84 -
  QoQ % -125.60% 96.17% -277.31% -105.94% 875.07% -185.94% -
  Horiz. % -12.91% -5.72% -149.27% -39.56% 666.12% -85.94% 100.00%
EY -35.42 -80.05 -3.07 -11.58 0.69 -5.33 4.58 -
  QoQ % 55.75% -2,507.49% 73.49% -1,778.26% 112.95% -216.38% -
  Horiz. % -773.36% -1,747.82% -67.03% -252.84% 15.07% -116.38% 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 0.73 0.81 1.05 0.88 0.93 0.95 -24.70%
  QoQ % -15.07% -9.88% -22.86% 19.32% -5.38% -2.11% -
  Horiz. % 65.26% 76.84% 85.26% 110.53% 92.63% 97.89% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 21/12/18 28/09/18 07/06/18 21/03/18 06/12/17 26/09/17 21/06/17 -
Price 0.0750 0.1200 0.1600 0.2850 0.2800 0.2850 0.2350 -
P/RPS 1.86 2.90 3.78 6.28 5.52 4.08 4.70 -46.01%
  QoQ % -35.86% -23.28% -39.81% 13.77% 35.29% -13.19% -
  Horiz. % 39.57% 61.70% 80.43% 133.62% 117.45% 86.81% 100.00%
P/EPS -2.23 -1.11 -22.20 -7.82 145.48 -17.83 16.04 -
  QoQ % -100.90% 95.00% -183.89% -105.38% 915.93% -211.16% -
  Horiz. % -13.90% -6.92% -138.40% -48.75% 906.98% -111.16% 100.00%
EY -44.87 -90.06 -4.50 -12.79 0.69 -5.61 6.23 -
  QoQ % 50.18% -1,901.33% 64.82% -1,953.62% 112.30% -190.05% -
  Horiz. % -720.22% -1,445.59% -72.23% -205.30% 11.08% -90.05% 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 0.49 0.65 0.55 0.95 0.88 0.89 0.70 -21.11%
  QoQ % -24.62% 18.18% -42.11% 7.95% -1.12% 27.14% -
  Horiz. % 70.00% 92.86% 78.57% 135.71% 125.71% 127.14% 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.
 


 

253  489  495  651 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 SAPNRG-WA 0.13-0.015 
 ARMADA 0.19-0.01 
 MTRONIC 0.09+0.015 
 PERDANA 0.39-0.055 
 PUC 0.095-0.01 
 EDEN 0.14+0.015 
 HUAAN 0.255-0.005 
 VELESTO 0.285-0.02 
 HSI-H6G 0.355-0.02 
Partners & Brokers