Highlights

[JOHAN] YoY Quarter Result on 2020-01-31 [#4]

Stock [JOHAN]: JOHAN HOLDINGS BHD
Announcement Date 24-Mar-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2020
Quarter 31-Jan-2020  [#4]
Profit Trend QoQ -     149.47%    YoY -     538.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 23,018 28,567 28,266 35,002 56,057 54,115 59,064 -14.53%
  YoY % -19.42% 1.06% -19.24% -37.56% 3.59% -8.38% -
  Horiz. % 38.97% 48.37% 47.86% 59.26% 94.91% 91.62% 100.00%
PBT 9,895 -8,260 16,440 -2,613 7,773 -17,233 -12,508 -
  YoY % 219.79% -150.24% 729.16% -133.62% 145.11% -37.78% -
  Horiz. % -79.11% 66.04% -131.44% 20.89% -62.14% 137.78% 100.00%
Tax 2,612 5,832 -39,315 -21,233 6,466 -307 -3,681 -
  YoY % -55.21% 114.83% -85.16% -428.38% 2,206.19% 91.66% -
  Horiz. % -70.96% -158.44% 1,068.05% 576.83% -175.66% 8.34% 100.00%
NP 12,507 -2,428 -22,875 -23,846 14,239 -17,540 -16,189 -
  YoY % 615.12% 89.39% 4.07% -267.47% 181.18% -8.35% -
  Horiz. % -77.26% 15.00% 141.30% 147.30% -87.95% 108.35% 100.00%
NP to SH 9,924 -2,263 -22,716 -23,670 14,394 -17,134 -16,358 -
  YoY % 538.53% 90.04% 4.03% -264.44% 184.01% -4.74% -
  Horiz. % -60.67% 13.83% 138.87% 144.70% -87.99% 104.74% 100.00%
Tax Rate -26.40 % - % 239.14 % - % -83.19 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.73% 0.00% -287.46% 0.00% 100.00% - -
Total Cost 10,511 30,995 51,141 58,848 41,818 71,655 75,253 -27.96%
  YoY % -66.09% -39.39% -13.10% 40.72% -41.64% -4.78% -
  Horiz. % 13.97% 41.19% 67.96% 78.20% 55.57% 95.22% 100.00%
Net Worth 65,596 95,248 186,261 201,274 206,682 20,803,708 202,178 -17.10%
  YoY % -31.13% -48.86% -7.46% -2.62% -99.01% 10,189.78% -
  Horiz. % 32.44% 47.11% 92.13% 99.55% 102.23% 10,289.78% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 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
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 65,596 95,248 186,261 201,274 206,682 20,803,708 202,178 -17.10%
  YoY % -31.13% -48.86% -7.46% -2.62% -99.01% 10,189.78% -
  Horiz. % 32.44% 47.11% 92.13% 99.55% 102.23% 10,289.78% 100.00%
NOSH 622,948 622,948 622,948 622,948 621,601 627,184 596,748 0.72%
  YoY % 0.00% 0.00% 0.00% 0.22% -0.89% 5.10% -
  Horiz. % 104.39% 104.39% 104.39% 104.39% 104.16% 105.10% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 54.34 % -8.50 % -80.93 % -68.13 % 25.40 % -32.41 % -27.41 % -
  YoY % 739.29% 89.50% -18.79% -368.23% 178.37% -18.24% -
  Horiz. % -198.25% 31.01% 295.26% 248.56% -92.67% 118.24% 100.00%
ROE 15.13 % -2.38 % -12.20 % -11.76 % 6.96 % -0.08 % -8.09 % -
  YoY % 735.71% 80.49% -3.74% -268.97% 8,800.00% 99.01% -
  Horiz. % -187.02% 29.42% 150.80% 145.36% -86.03% 0.99% 100.00%
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 3.70 4.59 4.54 5.62 9.02 8.63 9.90 -15.12%
  YoY % -19.39% 1.10% -19.22% -37.69% 4.52% -12.83% -
  Horiz. % 37.37% 46.36% 45.86% 56.77% 91.11% 87.17% 100.00%
EPS 1.59 -0.36 -3.65 -3.80 2.31 -2.75 -2.60 -
  YoY % 541.67% 90.14% 3.95% -264.50% 184.00% -5.77% -
  Horiz. % -61.15% 13.85% 140.38% 146.15% -88.85% 105.77% 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 0.1053 0.1529 0.2990 0.3231 0.3325 33.1700 0.3388 -17.69%
  YoY % -31.13% -48.86% -7.46% -2.83% -99.00% 9,690.44% -
  Horiz. % 31.08% 45.13% 88.25% 95.37% 98.14% 9,790.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,948
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 3.70 4.59 4.54 5.62 9.00 8.69 9.48 -14.51%
  YoY % -19.39% 1.10% -19.22% -37.56% 3.57% -8.33% -
  Horiz. % 39.03% 48.42% 47.89% 59.28% 94.94% 91.67% 100.00%
EPS 1.59 -0.36 -3.65 -3.80 2.31 -2.75 -2.63 -
  YoY % 541.67% 90.14% 3.95% -264.50% 184.00% -4.56% -
  Horiz. % -60.46% 13.69% 138.78% 144.49% -87.83% 104.56% 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 0.1053 0.1529 0.2990 0.3231 0.3318 33.3956 0.3246 -17.10%
  YoY % -31.13% -48.86% -7.46% -2.62% -99.01% 10,188.23% -
  Horiz. % 32.44% 47.10% 92.11% 99.54% 102.22% 10,288.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.0650 0.0900 0.3150 0.1750 0.1150 0.1950 0.1500 -
P/RPS 1.76 1.96 6.94 3.11 1.28 2.26 1.52 2.47%
  YoY % -10.20% -71.76% 123.15% 142.97% -43.36% 48.68% -
  Horiz. % 115.79% 128.95% 456.58% 204.61% 84.21% 148.68% 100.00%
P/EPS 4.08 -24.77 -8.64 -4.61 4.97 -7.14 -5.47 -
  YoY % 116.47% -186.69% -87.42% -192.76% 169.61% -30.53% -
  Horiz. % -74.59% 452.83% 157.95% 84.28% -90.86% 130.53% 100.00%
EY 24.51 -4.04 -11.58 -21.71 20.14 -14.01 -18.27 -
  YoY % 706.68% 65.11% 46.66% -207.80% 243.75% 23.32% -
  Horiz. % -134.15% 22.11% 63.38% 118.83% -110.24% 76.68% 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 0.62 0.59 1.05 0.54 0.35 0.01 0.44 5.88%
  YoY % 5.08% -43.81% 94.44% 54.29% 3,400.00% -97.73% -
  Horiz. % 140.91% 134.09% 238.64% 122.73% 79.55% 2.27% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 24/03/20 29/03/19 21/03/18 20/03/17 25/03/16 24/03/15 31/03/14 -
Price 0.0400 0.0850 0.2850 0.2300 0.1150 0.1950 0.1650 -
P/RPS 1.08 1.85 6.28 4.09 1.28 2.26 1.67 -7.00%
  YoY % -41.62% -70.54% 53.55% 219.53% -43.36% 35.33% -
  Horiz. % 64.67% 110.78% 376.05% 244.91% 76.65% 135.33% 100.00%
P/EPS 2.51 -23.40 -7.82 -6.05 4.97 -7.14 -6.02 -
  YoY % 110.73% -199.23% -29.26% -221.73% 169.61% -18.60% -
  Horiz. % -41.69% 388.70% 129.90% 100.50% -82.56% 118.60% 100.00%
EY 39.83 -4.27 -12.79 -16.52 20.14 -14.01 -16.61 -
  YoY % 1,032.79% 66.61% 22.58% -182.03% 243.75% 15.65% -
  Horiz. % -239.80% 25.71% 77.00% 99.46% -121.25% 84.35% 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 0.38 0.56 0.95 0.71 0.35 0.01 0.49 -4.15%
  YoY % -32.14% -41.05% 33.80% 102.86% 3,400.00% -97.96% -
  Horiz. % 77.55% 114.29% 193.88% 144.90% 71.43% 2.04% 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
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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