Highlights

[JOHAN] YoY Quarter Result on 2013-01-31 [#4]

Stock [JOHAN]: JOHAN HOLDINGS BHD
Announcement Date 27-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Jan-2013  [#4]
Profit Trend QoQ -     -47.17%    YoY -     42.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 56,057 54,115 59,064 72,788 70,941 77,904 81,472 -6.04%
  YoY % 3.59% -8.38% -18.85% 2.60% -8.94% -4.38% -
  Horiz. % 68.81% 66.42% 72.50% 89.34% 87.07% 95.62% 100.00%
PBT 7,773 -17,233 -12,508 -7,507 -15,235 -11,345 11,261 -5.99%
  YoY % 145.11% -37.78% -66.62% 50.73% -34.29% -200.75% -
  Horiz. % 69.03% -153.03% -111.07% -66.66% -135.29% -100.75% 100.00%
Tax 6,466 -307 -3,681 -3,050 -2,296 -3,916 -2,129 -
  YoY % 2,206.19% 91.66% -20.69% -32.84% 41.37% -83.94% -
  Horiz. % -303.71% 14.42% 172.90% 143.26% 107.84% 183.94% 100.00%
NP 14,239 -17,540 -16,189 -10,557 -17,531 -15,261 9,132 7.68%
  YoY % 181.18% -8.35% -53.35% 39.78% -14.87% -267.12% -
  Horiz. % 155.92% -192.07% -177.28% -115.60% -191.97% -167.12% 100.00%
NP to SH 14,394 -17,134 -16,358 -10,433 -18,263 -15,261 9,132 7.88%
  YoY % 184.01% -4.74% -56.79% 42.87% -19.67% -267.12% -
  Horiz. % 157.62% -187.63% -179.13% -114.25% -199.99% -167.12% 100.00%
Tax Rate -83.19 % - % - % - % - % - % 18.91 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -439.93% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 41,818 71,655 75,253 83,345 88,472 93,165 72,340 -8.73%
  YoY % -41.64% -4.78% -9.71% -5.80% -5.04% 28.79% -
  Horiz. % 57.81% 99.05% 104.03% 115.21% 122.30% 128.79% 100.00%
Net Worth 206,682 20,803,708 202,178 221,121 170,482 212,054 214,580 -0.62%
  YoY % -99.01% 10,189.78% -8.57% 29.70% -19.60% -1.18% -
  Horiz. % 96.32% 9,695.04% 94.22% 103.05% 79.45% 98.82% 100.00%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 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
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 206,682 20,803,708 202,178 221,121 170,482 212,054 214,580 -0.62%
  YoY % -99.01% 10,189.78% -8.57% 29.70% -19.60% -1.18% -
  Horiz. % 96.32% 9,695.04% 94.22% 103.05% 79.45% 98.82% 100.00%
NOSH 621,601 627,184 596,748 624,635 621,972 615,362 623,419 -0.05%
  YoY % -0.89% 5.10% -4.46% 0.43% 1.07% -1.29% -
  Horiz. % 99.71% 100.60% 95.72% 100.20% 99.77% 98.71% 100.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 25.40 % -32.41 % -27.41 % -14.50 % -24.71 % -19.59 % 11.21 % 14.60%
  YoY % 178.37% -18.24% -89.03% 41.32% -26.14% -274.75% -
  Horiz. % 226.58% -289.12% -244.51% -129.35% -220.43% -174.75% 100.00%
ROE 6.96 % -0.08 % -8.09 % -4.72 % -10.71 % -7.20 % 4.26 % 8.52%
  YoY % 8,800.00% 99.01% -71.40% 55.93% -48.75% -269.01% -
  Horiz. % 163.38% -1.88% -189.91% -110.80% -251.41% -169.01% 100.00%
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 9.02 8.63 9.90 11.65 11.41 12.66 13.07 -5.99%
  YoY % 4.52% -12.83% -15.02% 2.10% -9.87% -3.14% -
  Horiz. % 69.01% 66.03% 75.75% 89.14% 87.30% 96.86% 100.00%
EPS 2.31 -2.75 -2.60 -1.65 -2.93 -2.48 1.44 8.19%
  YoY % 184.00% -5.77% -57.58% 43.69% -18.15% -272.22% -
  Horiz. % 160.42% -190.97% -180.56% -114.58% -203.47% -172.22% 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 0.3325 33.1700 0.3388 0.3540 0.2741 0.3446 0.3442 -0.57%
  YoY % -99.00% 9,690.44% -4.29% 29.15% -20.46% 0.12% -
  Horiz. % 96.60% 9,636.84% 98.43% 102.85% 79.63% 100.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,948
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 9.00 8.69 9.48 11.68 11.39 12.51 13.08 -6.04%
  YoY % 3.57% -8.33% -18.84% 2.55% -8.95% -4.36% -
  Horiz. % 68.81% 66.44% 72.48% 89.30% 87.08% 95.64% 100.00%
EPS 2.31 -2.75 -2.63 -1.67 -2.93 -2.45 1.47 7.82%
  YoY % 184.00% -4.56% -57.49% 43.00% -19.59% -266.67% -
  Horiz. % 157.14% -187.07% -178.91% -113.61% -199.32% -166.67% 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 0.3318 33.3956 0.3246 0.3550 0.2737 0.3404 0.3445 -0.62%
  YoY % -99.01% 10,188.23% -8.56% 29.70% -19.59% -1.19% -
  Horiz. % 96.31% 9,693.93% 94.22% 103.05% 79.45% 98.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.1150 0.1950 0.1500 0.1500 0.2500 0.3800 0.2800 -
P/RPS 1.28 2.26 1.52 1.29 2.19 3.00 2.14 -8.21%
  YoY % -43.36% 48.68% 17.83% -41.10% -27.00% 40.19% -
  Horiz. % 59.81% 105.61% 71.03% 60.28% 102.34% 140.19% 100.00%
P/EPS 4.97 -7.14 -5.47 -8.98 -8.51 -15.32 19.11 -20.10%
  YoY % 169.61% -30.53% 39.09% -5.52% 44.45% -180.17% -
  Horiz. % 26.01% -37.36% -28.62% -46.99% -44.53% -80.17% 100.00%
EY 20.14 -14.01 -18.27 -11.14 -11.75 -6.53 5.23 25.18%
  YoY % 243.75% 23.32% -64.00% 5.19% -79.94% -224.86% -
  Horiz. % 385.09% -267.88% -349.33% -213.00% -224.67% -124.86% 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 0.35 0.01 0.44 0.42 0.91 1.10 0.81 -13.05%
  YoY % 3,400.00% -97.73% 4.76% -53.85% -17.27% 35.80% -
  Horiz. % 43.21% 1.23% 54.32% 51.85% 112.35% 135.80% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 25/03/16 24/03/15 31/03/14 27/03/13 30/03/12 30/03/11 24/03/10 -
Price 0.1150 0.1950 0.1650 0.1350 0.2300 0.3700 0.3100 -
P/RPS 1.28 2.26 1.67 1.16 2.02 2.92 2.37 -9.75%
  YoY % -43.36% 35.33% 43.97% -42.57% -30.82% 23.21% -
  Horiz. % 54.01% 95.36% 70.46% 48.95% 85.23% 123.21% 100.00%
P/EPS 4.97 -7.14 -6.02 -8.08 -7.83 -14.92 21.16 -21.44%
  YoY % 169.61% -18.60% 25.50% -3.19% 47.52% -170.51% -
  Horiz. % 23.49% -33.74% -28.45% -38.19% -37.00% -70.51% 100.00%
EY 20.14 -14.01 -16.61 -12.37 -12.77 -6.70 4.73 27.30%
  YoY % 243.75% 15.65% -34.28% 3.13% -90.60% -241.65% -
  Horiz. % 425.79% -296.19% -351.16% -261.52% -269.98% -141.65% 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 0.35 0.01 0.49 0.38 0.84 1.07 0.90 -14.56%
  YoY % 3,400.00% -97.96% 28.95% -54.76% -21.50% 18.89% -
  Horiz. % 38.89% 1.11% 54.44% 42.22% 93.33% 118.89% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

331  188  440  1250 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.485+0.035 
 SAPNRG 0.10+0.005 
 AGES-PA 0.010.00 
 LAMBO 0.010.00 
 ARMADA 0.175+0.01 
 VELESTO 0.17+0.01 
 MINETEC 0.185+0.015 
 HSI-H8M 0.50-0.105 
 ALAM 0.08+0.005 
 HSI-C9J 0.17+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers