Highlights

[JOHAN] YoY Quarter Result on 2019-01-31 [#4]

Stock [JOHAN]: JOHAN HOLDINGS BHD
Announcement Date 29-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 31-Jan-2019  [#4]
Profit Trend QoQ -     89.21%    YoY -     90.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 28,567 28,266 35,002 56,057 54,115 59,064 72,788 -14.43%
  YoY % 1.06% -19.24% -37.56% 3.59% -8.38% -18.85% -
  Horiz. % 39.25% 38.83% 48.09% 77.01% 74.35% 81.15% 100.00%
PBT -8,260 16,440 -2,613 7,773 -17,233 -12,508 -7,507 1.61%
  YoY % -150.24% 729.16% -133.62% 145.11% -37.78% -66.62% -
  Horiz. % 110.03% -219.00% 34.81% -103.54% 229.56% 166.62% 100.00%
Tax 5,832 -39,315 -21,233 6,466 -307 -3,681 -3,050 -
  YoY % 114.83% -85.16% -428.38% 2,206.19% 91.66% -20.69% -
  Horiz. % -191.21% 1,289.02% 696.16% -212.00% 10.07% 120.69% 100.00%
NP -2,428 -22,875 -23,846 14,239 -17,540 -16,189 -10,557 -21.72%
  YoY % 89.39% 4.07% -267.47% 181.18% -8.35% -53.35% -
  Horiz. % 23.00% 216.68% 225.88% -134.88% 166.15% 153.35% 100.00%
NP to SH -2,263 -22,716 -23,670 14,394 -17,134 -16,358 -10,433 -22.48%
  YoY % 90.04% 4.03% -264.44% 184.01% -4.74% -56.79% -
  Horiz. % 21.69% 217.73% 226.88% -137.97% 164.23% 156.79% 100.00%
Tax Rate - % 239.14 % - % -83.19 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -287.46% 0.00% 100.00% - - -
Total Cost 30,995 51,141 58,848 41,818 71,655 75,253 83,345 -15.19%
  YoY % -39.39% -13.10% 40.72% -41.64% -4.78% -9.71% -
  Horiz. % 37.19% 61.36% 70.61% 50.17% 85.97% 90.29% 100.00%
Net Worth 95,248 186,261 201,274 206,682 20,803,708 202,178 221,121 -13.09%
  YoY % -48.86% -7.46% -2.62% -99.01% 10,189.78% -8.57% -
  Horiz. % 43.08% 84.24% 91.02% 93.47% 9,408.29% 91.43% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 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
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 95,248 186,261 201,274 206,682 20,803,708 202,178 221,121 -13.09%
  YoY % -48.86% -7.46% -2.62% -99.01% 10,189.78% -8.57% -
  Horiz. % 43.08% 84.24% 91.02% 93.47% 9,408.29% 91.43% 100.00%
NOSH 622,948 622,948 622,948 621,601 627,184 596,748 624,635 -0.05%
  YoY % 0.00% 0.00% 0.22% -0.89% 5.10% -4.46% -
  Horiz. % 99.73% 99.73% 99.73% 99.51% 100.41% 95.54% 100.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin -8.50 % -80.93 % -68.13 % 25.40 % -32.41 % -27.41 % -14.50 % -8.51%
  YoY % 89.50% -18.79% -368.23% 178.37% -18.24% -89.03% -
  Horiz. % 58.62% 558.14% 469.86% -175.17% 223.52% 189.03% 100.00%
ROE -2.38 % -12.20 % -11.76 % 6.96 % -0.08 % -8.09 % -4.72 % -10.78%
  YoY % 80.49% -3.74% -268.97% 8,800.00% 99.01% -71.40% -
  Horiz. % 50.42% 258.47% 249.15% -147.46% 1.69% 171.40% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 4.59 4.54 5.62 9.02 8.63 9.90 11.65 -14.37%
  YoY % 1.10% -19.22% -37.69% 4.52% -12.83% -15.02% -
  Horiz. % 39.40% 38.97% 48.24% 77.42% 74.08% 84.98% 100.00%
EPS -0.36 -3.65 -3.80 2.31 -2.75 -2.60 -1.65 -22.40%
  YoY % 90.14% 3.95% -264.50% 184.00% -5.77% -57.58% -
  Horiz. % 21.82% 221.21% 230.30% -140.00% 166.67% 157.58% 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 0.1529 0.2990 0.3231 0.3325 33.1700 0.3388 0.3540 -13.05%
  YoY % -48.86% -7.46% -2.83% -99.00% 9,690.44% -4.29% -
  Horiz. % 43.19% 84.46% 91.27% 93.93% 9,370.06% 95.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,948
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 4.59 4.54 5.62 9.00 8.69 9.48 11.68 -14.41%
  YoY % 1.10% -19.22% -37.56% 3.57% -8.33% -18.84% -
  Horiz. % 39.30% 38.87% 48.12% 77.05% 74.40% 81.16% 100.00%
EPS -0.36 -3.65 -3.80 2.31 -2.75 -2.63 -1.67 -22.56%
  YoY % 90.14% 3.95% -264.50% 184.00% -4.56% -57.49% -
  Horiz. % 21.56% 218.56% 227.54% -138.32% 164.67% 157.49% 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 0.1529 0.2990 0.3231 0.3318 33.3956 0.3246 0.3550 -13.09%
  YoY % -48.86% -7.46% -2.62% -99.01% 10,188.23% -8.56% -
  Horiz. % 43.07% 84.23% 91.01% 93.46% 9,407.21% 91.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.0900 0.3150 0.1750 0.1150 0.1950 0.1500 0.1500 -
P/RPS 1.96 6.94 3.11 1.28 2.26 1.52 1.29 7.22%
  YoY % -71.76% 123.15% 142.97% -43.36% 48.68% 17.83% -
  Horiz. % 151.94% 537.98% 241.09% 99.22% 175.19% 117.83% 100.00%
P/EPS -24.77 -8.64 -4.61 4.97 -7.14 -5.47 -8.98 18.42%
  YoY % -186.69% -87.42% -192.76% 169.61% -30.53% 39.09% -
  Horiz. % 275.84% 96.21% 51.34% -55.35% 79.51% 60.91% 100.00%
EY -4.04 -11.58 -21.71 20.14 -14.01 -18.27 -11.14 -15.55%
  YoY % 65.11% 46.66% -207.80% 243.75% 23.32% -64.00% -
  Horiz. % 36.27% 103.95% 194.88% -180.79% 125.76% 164.00% 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 0.59 1.05 0.54 0.35 0.01 0.44 0.42 5.83%
  YoY % -43.81% 94.44% 54.29% 3,400.00% -97.73% 4.76% -
  Horiz. % 140.48% 250.00% 128.57% 83.33% 2.38% 104.76% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 29/03/19 21/03/18 20/03/17 25/03/16 24/03/15 31/03/14 27/03/13 -
Price 0.0850 0.2850 0.2300 0.1150 0.1950 0.1650 0.1350 -
P/RPS 1.85 6.28 4.09 1.28 2.26 1.67 1.16 8.09%
  YoY % -70.54% 53.55% 219.53% -43.36% 35.33% 43.97% -
  Horiz. % 159.48% 541.38% 352.59% 110.34% 194.83% 143.97% 100.00%
P/EPS -23.40 -7.82 -6.05 4.97 -7.14 -6.02 -8.08 19.38%
  YoY % -199.23% -29.26% -221.73% 169.61% -18.60% 25.50% -
  Horiz. % 289.60% 96.78% 74.88% -61.51% 88.37% 74.50% 100.00%
EY -4.27 -12.79 -16.52 20.14 -14.01 -16.61 -12.37 -16.24%
  YoY % 66.61% 22.58% -182.03% 243.75% 15.65% -34.28% -
  Horiz. % 34.52% 103.40% 133.55% -162.81% 113.26% 134.28% 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 0.56 0.95 0.71 0.35 0.01 0.49 0.38 6.67%
  YoY % -41.05% 33.80% 102.86% 3,400.00% -97.96% 28.95% -
  Horiz. % 147.37% 250.00% 186.84% 92.11% 2.63% 128.95% 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.
 


 

527  234  509  937 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.17+0.095 
 EKOVEST-WB 0.48+0.30 
 ARMADA 0.205+0.015 
 ECONBHD 0.72+0.135 
 SAPNRG 0.325+0.015 
 GADANG 0.915+0.20 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.41+0.165 
 IRIS 0.17+0.005 
Partners & Brokers