Highlights

[JOHAN] YoY Quarter Result on 2017-07-31 [#2]

Stock [JOHAN]: JOHAN HOLDINGS BHD
Announcement Date 26-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 31-Jul-2017  [#2]
Profit Trend QoQ -     -209.07%    YoY -     5.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 16,961 24,013 25,813 43,565 47,106 54,783 58,581 -18.65%
  YoY % -29.37% -6.97% -40.75% -7.52% -14.01% -6.48% -
  Horiz. % 28.95% 40.99% 44.06% 74.37% 80.41% 93.52% 100.00%
PBT -7,899 -13,572 -71,004 -10,201 -10,775 -12,257 -3,036 17.26%
  YoY % 41.80% 80.89% -596.05% 5.33% 12.09% -303.72% -
  Horiz. % 260.18% 447.04% 2,338.74% 336.00% 354.91% 403.72% 100.00%
Tax -214 -48 3,459 -33 -36 -398 -728 -18.44%
  YoY % -345.83% -101.39% 10,581.82% 8.33% 90.95% 45.33% -
  Horiz. % 29.40% 6.59% -475.14% 4.53% 4.95% 54.67% 100.00%
NP -8,113 -13,620 -67,545 -10,234 -10,811 -12,655 -3,764 13.64%
  YoY % 40.43% 79.84% -560.01% 5.34% 14.57% -236.21% -
  Horiz. % 215.54% 361.85% 1,794.50% 271.89% 287.22% 336.21% 100.00%
NP to SH -7,900 -13,389 -67,320 -9,955 -10,521 -12,590 -3,830 12.81%
  YoY % 41.00% 80.11% -576.24% 5.38% 16.43% -228.72% -
  Horiz. % 206.27% 349.58% 1,757.70% 259.92% 274.70% 328.72% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 25,074 37,633 93,358 53,799 57,917 67,438 62,345 -14.07%
  YoY % -33.37% -59.69% 73.53% -7.11% -14.12% 8.17% -
  Horiz. % 40.22% 60.36% 149.74% 86.29% 92.90% 108.17% 100.00%
Net Worth 44,229 85,032 115,120 200,028 193,611 202,122 21,511,832 -64.31%
  YoY % -47.99% -26.14% -42.45% 3.31% -4.21% -99.06% -
  Horiz. % 0.21% 0.40% 0.54% 0.93% 0.90% 0.94% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 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
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 44,229 85,032 115,120 200,028 193,611 202,122 21,511,832 -64.31%
  YoY % -47.99% -26.14% -42.45% 3.31% -4.21% -99.06% -
  Horiz. % 0.21% 0.40% 0.54% 0.93% 0.90% 0.94% 100.00%
NOSH 622,948 622,948 622,948 622,948 622,544 620,197 638,333 -0.41%
  YoY % 0.00% 0.00% 0.00% 0.06% 0.38% -2.84% -
  Horiz. % 97.59% 97.59% 97.59% 97.59% 97.53% 97.16% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin -47.83 % -56.72 % -261.67 % -23.49 % -22.95 % -23.10 % -6.43 % 39.67%
  YoY % 15.67% 78.32% -1,013.96% -2.35% 0.65% -259.25% -
  Horiz. % 743.86% 882.12% 4,069.52% 365.32% 356.92% 359.25% 100.00%
ROE -17.86 % -15.75 % -58.48 % -4.98 % -5.43 % -6.23 % -0.02 % 210.00%
  YoY % -13.40% 73.07% -1,074.30% 8.29% 12.84% -31,050.00% -
  Horiz. % 89,300.01% 78,750.00% 292,400.00% 24,900.00% 27,150.00% 31,150.00% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 2.72 3.85 4.14 6.99 7.57 8.83 9.18 -18.34%
  YoY % -29.35% -7.00% -40.77% -7.66% -14.27% -3.81% -
  Horiz. % 29.63% 41.94% 45.10% 76.14% 82.46% 96.19% 100.00%
EPS -1.27 -2.15 -10.81 -1.60 -1.69 -2.02 -0.60 13.30%
  YoY % 40.93% 80.11% -575.62% 5.33% 16.34% -236.67% -
  Horiz. % 211.67% 358.33% 1,801.67% 266.67% 281.67% 336.67% 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 0.0710 0.1365 0.1848 0.3211 0.3110 0.3259 33.7000 -64.16%
  YoY % -47.99% -26.14% -42.45% 3.25% -4.57% -99.03% -
  Horiz. % 0.21% 0.41% 0.55% 0.95% 0.92% 0.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 778,685
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 2.18 3.08 3.31 5.59 6.05 7.04 7.52 -18.63%
  YoY % -29.22% -6.95% -40.79% -7.60% -14.06% -6.38% -
  Horiz. % 28.99% 40.96% 44.02% 74.34% 80.45% 93.62% 100.00%
EPS -1.01 -1.72 -8.65 -1.28 -1.35 -1.62 -0.49 12.80%
  YoY % 41.28% 80.12% -575.78% 5.19% 16.67% -230.61% -
  Horiz. % 206.12% 351.02% 1,765.31% 261.22% 275.51% 330.61% 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 0.0568 0.1092 0.1478 0.2569 0.2486 0.2596 27.6258 -64.31%
  YoY % -47.99% -26.12% -42.47% 3.34% -4.24% -99.06% -
  Horiz. % 0.21% 0.40% 0.54% 0.93% 0.90% 0.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.0800 0.0850 0.1350 0.3000 0.1150 0.1750 0.2150 -
P/RPS 2.94 2.21 3.26 4.29 1.52 1.98 2.34 3.87%
  YoY % 33.03% -32.21% -24.01% 182.24% -23.23% -15.38% -
  Horiz. % 125.64% 94.44% 139.32% 183.33% 64.96% 84.62% 100.00%
P/EPS -6.31 -3.95 -1.25 -18.77 -6.80 -8.62 -35.83 -25.11%
  YoY % -59.75% -216.00% 93.34% -176.03% 21.11% 75.94% -
  Horiz. % 17.61% 11.02% 3.49% 52.39% 18.98% 24.06% 100.00%
EY -15.85 -25.29 -80.05 -5.33 -14.70 -11.60 -2.79 33.54%
  YoY % 37.33% 68.41% -1,401.88% 63.74% -26.72% -315.77% -
  Horiz. % 568.10% 906.45% 2,869.18% 191.04% 526.88% 415.77% 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 1.13 0.62 0.73 0.93 0.37 0.54 0.01 119.72%
  YoY % 82.26% -15.07% -21.51% 151.35% -31.48% 5,300.00% -
  Horiz. % 11,300.00% 6,200.00% 7,300.00% 9,300.00% 3,700.00% 5,400.00% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 24/09/20 26/09/19 28/09/18 26/09/17 22/09/16 14/09/15 11/09/14 -
Price 0.1300 0.0750 0.1200 0.2850 0.1900 0.1300 0.2500 -
P/RPS 4.77 1.95 2.90 4.08 2.51 1.47 2.72 9.80%
  YoY % 144.62% -32.76% -28.92% 62.55% 70.75% -45.96% -
  Horiz. % 175.37% 71.69% 106.62% 150.00% 92.28% 54.04% 100.00%
P/EPS -10.25 -3.49 -1.11 -17.83 -11.24 -6.40 -41.67 -20.83%
  YoY % -193.70% -214.41% 93.77% -58.63% -75.62% 84.64% -
  Horiz. % 24.60% 8.38% 2.66% 42.79% 26.97% 15.36% 100.00%
EY -9.76 -28.66 -90.06 -5.61 -8.89 -15.62 -2.40 26.31%
  YoY % 65.95% 68.18% -1,505.35% 36.90% 43.09% -550.83% -
  Horiz. % 406.67% 1,194.17% 3,752.50% 233.75% 370.42% 650.83% 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 1.83 0.55 0.65 0.89 0.61 0.40 0.01 138.08%
  YoY % 232.73% -15.38% -26.97% 45.90% 52.50% 3,900.00% -
  Horiz. % 18,300.00% 5,500.00% 6,500.00% 8,900.00% 6,100.00% 4,000.00% 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
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+0.005 

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