Highlights

[JOHAN] QoQ TTM Result on 2020-07-31 [#2]

Stock [JOHAN]: JOHAN HOLDINGS BHD
Announcement Date 24-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2021
Quarter 31-Jul-2020  [#2]
Profit Trend QoQ -     14.72%    YoY -     -3.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 83,480 90,532 97,023 102,572 103,453 105,253 105,882 -14.67%
  QoQ % -7.79% -6.69% -5.41% -0.85% -1.71% -0.59% -
  Horiz. % 78.84% 85.50% 91.63% 96.87% 97.71% 99.41% 100.00%
PBT -34,019 -39,692 -15,923 -34,078 -34,950 -92,382 -104,460 -52.70%
  QoQ % 14.29% -149.27% 53.27% 2.49% 62.17% 11.56% -
  Horiz. % 32.57% 38.00% 15.24% 32.62% 33.46% 88.44% 100.00%
Tax 4,102 4,268 175 3,395 3,382 6,889 8,611 -39.03%
  QoQ % -3.89% 2,338.86% -94.85% 0.38% -50.91% -20.00% -
  Horiz. % 47.64% 49.56% 2.03% 39.43% 39.28% 80.00% 100.00%
NP -29,917 -35,424 -15,748 -30,683 -31,568 -85,493 -95,849 -54.02%
  QoQ % 15.55% -124.94% 48.68% 2.80% 63.08% 10.80% -
  Horiz. % 31.21% 36.96% 16.43% 32.01% 32.94% 89.20% 100.00%
NP to SH -31,803 -37,292 -17,768 -29,955 -30,857 -84,788 -95,037 -51.83%
  QoQ % 14.72% -109.88% 40.68% 2.92% 63.61% 10.78% -
  Horiz. % 33.46% 39.24% 18.70% 31.52% 32.47% 89.22% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 113,397 125,956 112,771 133,255 135,021 190,746 201,731 -31.91%
  QoQ % -9.97% 11.69% -15.37% -1.31% -29.21% -5.45% -
  Horiz. % 56.21% 62.44% 55.90% 66.06% 66.93% 94.55% 100.00%
Net Worth 44,229 52,327 65,596 66,281 85,032 99,235 95,248 -40.06%
  QoQ % -15.48% -20.23% -1.03% -22.05% -14.31% 4.19% -
  Horiz. % 46.44% 54.94% 68.87% 69.59% 89.27% 104.19% 100.00%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 44,229 52,327 65,596 66,281 85,032 99,235 95,248 -40.06%
  QoQ % -15.48% -20.23% -1.03% -22.05% -14.31% 4.19% -
  Horiz. % 46.44% 54.94% 68.87% 69.59% 89.27% 104.19% 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
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin -35.84 % -39.13 % -16.23 % -29.91 % -30.51 % -81.23 % -90.52 % -46.11%
  QoQ % 8.41% -141.10% 45.74% 1.97% 62.44% 10.26% -
  Horiz. % 39.59% 43.23% 17.93% 33.04% 33.71% 89.74% 100.00%
ROE -71.90 % -71.27 % -27.09 % -45.19 % -36.29 % -85.44 % -99.78 % -19.64%
  QoQ % -0.88% -163.09% 40.05% -24.52% 57.53% 14.37% -
  Horiz. % 72.06% 71.43% 27.15% 45.29% 36.37% 85.63% 100.00%
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 13.40 14.53 15.57 16.47 16.61 16.90 17.00 -14.68%
  QoQ % -7.78% -6.68% -5.46% -0.84% -1.72% -0.59% -
  Horiz. % 78.82% 85.47% 91.59% 96.88% 97.71% 99.41% 100.00%
EPS -5.11 -5.99 -2.85 -4.81 -4.95 -13.61 -15.26 -51.81%
  QoQ % 14.69% -110.18% 40.75% 2.83% 63.63% 10.81% -
  Horiz. % 33.49% 39.25% 18.68% 31.52% 32.44% 89.19% 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 0.0710 0.0840 0.1053 0.1064 0.1365 0.1593 0.1529 -40.06%
  QoQ % -15.48% -20.23% -1.03% -22.05% -14.31% 4.19% -
  Horiz. % 46.44% 54.94% 68.87% 69.59% 89.27% 104.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 778,685
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 10.72 11.63 12.46 13.17 13.29 13.52 13.60 -14.68%
  QoQ % -7.82% -6.66% -5.39% -0.90% -1.70% -0.59% -
  Horiz. % 78.82% 85.51% 91.62% 96.84% 97.72% 99.41% 100.00%
EPS -4.08 -4.79 -2.28 -3.85 -3.96 -10.89 -12.20 -51.85%
  QoQ % 14.82% -110.09% 40.78% 2.78% 63.64% 10.74% -
  Horiz. % 33.44% 39.26% 18.69% 31.56% 32.46% 89.26% 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 0.0568 0.0672 0.0842 0.0851 0.1092 0.1274 0.1223 -40.06%
  QoQ % -15.48% -20.19% -1.06% -22.07% -14.29% 4.17% -
  Horiz. % 46.44% 54.95% 68.85% 69.58% 89.29% 104.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.0800 0.0700 0.0650 0.0700 0.0850 0.0950 0.0900 -
P/RPS 0.60 0.48 0.42 0.43 0.51 0.56 0.53 8.63%
  QoQ % 25.00% 14.29% -2.33% -15.69% -8.93% 5.66% -
  Horiz. % 113.21% 90.57% 79.25% 81.13% 96.23% 105.66% 100.00%
P/EPS -1.57 -1.17 -2.28 -1.46 -1.72 -0.70 -0.59 92.14%
  QoQ % -34.19% 48.68% -56.16% 15.12% -145.71% -18.64% -
  Horiz. % 266.10% 198.31% 386.44% 247.46% 291.53% 118.64% 100.00%
EY -63.82 -85.52 -43.88 -68.69 -58.28 -143.27 -169.51 -47.89%
  QoQ % 25.37% -94.90% 36.12% -17.86% 59.32% 15.48% -
  Horiz. % 37.65% 50.45% 25.89% 40.52% 34.38% 84.52% 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 1.13 0.83 0.62 0.66 0.62 0.60 0.59 54.28%
  QoQ % 36.14% 33.87% -6.06% 6.45% 3.33% 1.69% -
  Horiz. % 191.53% 140.68% 105.08% 111.86% 105.08% 101.69% 100.00%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 24/09/20 25/06/20 24/03/20 19/12/19 26/09/19 20/06/19 29/03/19 -
Price 0.1300 0.0700 0.0400 0.0750 0.0750 0.0800 0.0850 -
P/RPS 0.97 0.48 0.26 0.46 0.45 0.47 0.50 55.61%
  QoQ % 102.08% 84.62% -43.48% 2.22% -4.26% -6.00% -
  Horiz. % 194.00% 96.00% 52.00% 92.00% 90.00% 94.00% 100.00%
P/EPS -2.55 -1.17 -1.40 -1.56 -1.51 -0.59 -0.56 174.98%
  QoQ % -117.95% 16.43% 10.26% -3.31% -155.93% -5.36% -
  Horiz. % 455.36% 208.93% 250.00% 278.57% 269.64% 105.36% 100.00%
EY -39.27 -85.52 -71.31 -64.11 -66.05 -170.13 -179.48 -63.72%
  QoQ % 54.08% -19.93% -11.23% 2.94% 61.18% 5.21% -
  Horiz. % 21.88% 47.65% 39.73% 35.72% 36.80% 94.79% 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 1.83 0.83 0.38 0.70 0.55 0.50 0.56 120.37%
  QoQ % 120.48% 118.42% -45.71% 27.27% 10.00% -10.71% -
  Horiz. % 326.79% 148.21% 67.86% 125.00% 98.21% 89.29% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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