Highlights

[JAYCORP] QoQ Annualized Quarter Result on 2014-10-31 [#1]

Stock [JAYCORP]: JAYCORP BHD
Announcement Date 18-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Oct-2014  [#1]
Profit Trend QoQ -     -46.39%    YoY -     -47.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 247,907 238,149 238,014 257,096 236,327 235,174 243,260 1.27%
  QoQ % 4.10% 0.06% -7.42% 8.79% 0.49% -3.32% -
  Horiz. % 101.91% 97.90% 97.84% 105.69% 97.15% 96.68% 100.00%
PBT 14,336 15,072 9,566 13,848 13,594 13,614 14,454 -0.55%
  QoQ % -4.88% 57.56% -30.92% 1.87% -0.15% -5.81% -
  Horiz. % 99.18% 104.28% 66.18% 95.81% 94.05% 94.19% 100.00%
Tax -4,622 -4,610 -4,282 -5,384 -3,057 -3,053 -3,530 19.74%
  QoQ % -0.25% -7.68% 20.47% -76.12% -0.12% 13.50% -
  Horiz. % 130.93% 130.61% 121.30% 152.52% 86.60% 86.50% 100.00%
NP 9,714 10,461 5,284 8,464 10,537 10,561 10,924 -7.55%
  QoQ % -7.14% 97.98% -37.57% -19.67% -0.23% -3.32% -
  Horiz. % 88.92% 95.76% 48.37% 77.48% 96.46% 96.68% 100.00%
NP to SH 7,993 8,228 4,358 4,624 8,625 9,225 8,636 -5.04%
  QoQ % -2.86% 88.80% -5.75% -46.39% -6.51% 6.82% -
  Horiz. % 92.55% 95.28% 50.46% 53.54% 99.87% 106.82% 100.00%
Tax Rate 32.24 % 30.59 % 44.76 % 38.88 % 22.49 % 22.43 % 24.42 % 20.41%
  QoQ % 5.39% -31.66% 15.12% 72.88% 0.27% -8.15% -
  Horiz. % 132.02% 125.27% 183.29% 159.21% 92.10% 91.85% 100.00%
Total Cost 238,193 227,688 232,730 248,632 225,790 224,613 232,336 1.68%
  QoQ % 4.61% -2.17% -6.40% 10.12% 0.52% -3.32% -
  Horiz. % 102.52% 98.00% 100.17% 107.01% 97.18% 96.68% 100.00%
Net Worth 128,654 127,251 123,339 126,479 125,752 124,432 110,749 10.54%
  QoQ % 1.10% 3.17% -2.48% 0.58% 1.06% 12.35% -
  Horiz. % 116.17% 114.90% 111.37% 114.20% 113.55% 112.35% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 5,474 - - - 4,784 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.44% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 68.49 % - % - % - % 55.47 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.47% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 128,654 127,251 123,339 126,479 125,752 124,432 110,749 10.54%
  QoQ % 1.10% 3.17% -2.48% 0.58% 1.06% 12.35% -
  Horiz. % 116.17% 114.90% 111.37% 114.20% 113.55% 112.35% 100.00%
NOSH 136,866 136,829 137,044 135,999 136,687 136,739 124,438 6.57%
  QoQ % 0.03% -0.16% 0.77% -0.50% -0.04% 9.89% -
  Horiz. % 109.99% 109.96% 110.13% 109.29% 109.84% 109.89% 100.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 3.92 % 4.39 % 2.22 % 3.29 % 4.46 % 4.49 % 4.49 % -8.68%
  QoQ % -10.71% 97.75% -32.52% -26.23% -0.67% 0.00% -
  Horiz. % 87.31% 97.77% 49.44% 73.27% 99.33% 100.00% 100.00%
ROE 6.21 % 6.47 % 3.53 % 3.66 % 6.86 % 7.41 % 7.80 % -14.13%
  QoQ % -4.02% 83.29% -3.55% -46.65% -7.42% -5.00% -
  Horiz. % 79.62% 82.95% 45.26% 46.92% 87.95% 95.00% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 181.13 174.05 173.68 189.04 172.90 171.99 195.49 -4.97%
  QoQ % 4.07% 0.21% -8.13% 9.33% 0.53% -12.02% -
  Horiz. % 92.65% 89.03% 88.84% 96.70% 88.44% 87.98% 100.00%
EPS 5.84 6.01 3.18 3.40 6.31 6.75 6.94 -10.90%
  QoQ % -2.83% 88.99% -6.47% -46.12% -6.52% -2.74% -
  Horiz. % 84.15% 86.60% 45.82% 48.99% 90.92% 97.26% 100.00%
DPS 4.00 0.00 0.00 0.00 3.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.29% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9400 0.9300 0.9000 0.9300 0.9200 0.9100 0.8900 3.72%
  QoQ % 1.08% 3.33% -3.23% 1.09% 1.10% 2.25% -
  Horiz. % 105.62% 104.49% 101.12% 104.49% 103.37% 102.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 134,904
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 180.62 173.52 173.42 187.32 172.19 171.35 177.24 1.27%
  QoQ % 4.09% 0.06% -7.42% 8.79% 0.49% -3.32% -
  Horiz. % 101.91% 97.90% 97.84% 105.69% 97.15% 96.68% 100.00%
EPS 5.82 5.99 3.18 3.37 6.28 6.72 6.29 -5.06%
  QoQ % -2.84% 88.36% -5.64% -46.34% -6.55% 6.84% -
  Horiz. % 92.53% 95.23% 50.56% 53.58% 99.84% 106.84% 100.00%
DPS 3.99 0.00 0.00 0.00 3.49 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9374 0.9271 0.8986 0.9215 0.9162 0.9066 0.8069 10.54%
  QoQ % 1.11% 3.17% -2.49% 0.58% 1.06% 12.36% -
  Horiz. % 116.17% 114.90% 111.36% 114.20% 113.55% 112.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 1.0500 0.6850 0.6500 0.7200 0.7800 0.7550 0.5450 -
P/RPS 0.58 0.39 0.37 0.38 0.45 0.44 0.28 62.71%
  QoQ % 48.72% 5.41% -2.63% -15.56% 2.27% 57.14% -
  Horiz. % 207.14% 139.29% 132.14% 135.71% 160.71% 157.14% 100.00%
P/EPS 17.98 11.39 20.44 21.18 12.36 11.19 7.85 74.02%
  QoQ % 57.86% -44.28% -3.49% 71.36% 10.46% 42.55% -
  Horiz. % 229.04% 145.10% 260.38% 269.81% 157.45% 142.55% 100.00%
EY 5.56 8.78 4.89 4.72 8.09 8.94 12.73 -42.52%
  QoQ % -36.67% 79.55% 3.60% -41.66% -9.51% -29.77% -
  Horiz. % 43.68% 68.97% 38.41% 37.08% 63.55% 70.23% 100.00%
DY 3.81 0.00 0.00 0.00 4.49 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.86% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.12 0.74 0.72 0.77 0.85 0.83 0.61 50.11%
  QoQ % 51.35% 2.78% -6.49% -9.41% 2.41% 36.07% -
  Horiz. % 183.61% 121.31% 118.03% 126.23% 139.34% 136.07% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 25/06/15 27/03/15 18/12/14 26/09/14 26/06/14 28/03/14 -
Price 0.9300 0.7200 0.7550 0.6200 0.7700 0.7300 0.7250 -
P/RPS 0.51 0.41 0.43 0.33 0.45 0.42 0.37 23.93%
  QoQ % 24.39% -4.65% 30.30% -26.67% 7.14% 13.51% -
  Horiz. % 137.84% 110.81% 116.22% 89.19% 121.62% 113.51% 100.00%
P/EPS 15.92 11.97 23.74 18.24 12.20 10.82 10.45 32.50%
  QoQ % 33.00% -49.58% 30.15% 49.51% 12.75% 3.54% -
  Horiz. % 152.34% 114.55% 227.18% 174.55% 116.75% 103.54% 100.00%
EY 6.28 8.35 4.21 5.48 8.19 9.24 9.57 -24.54%
  QoQ % -24.79% 98.34% -23.18% -33.09% -11.36% -3.45% -
  Horiz. % 65.62% 87.25% 43.99% 57.26% 85.58% 96.55% 100.00%
DY 4.30 0.00 0.00 0.00 4.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.51% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.99 0.77 0.84 0.67 0.84 0.80 0.81 14.36%
  QoQ % 28.57% -8.33% 25.37% -20.24% 5.00% -1.23% -
  Horiz. % 122.22% 95.06% 103.70% 82.72% 103.70% 98.77% 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.
 


 

280  220  522  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IWCITY 1.04-0.06 
 BORNOIL 0.0450.00 
 EKOVEST 0.8450.00 
 HSI-H6Q 0.285-0.035 
 HSI-C5J 0.32+0.05 
 DAYANG 1.16+0.09 
 PERDANA 0.345+0.025 
 HSI-H6N 0.08-0.02 
 GREATEC 0.945-0.02 
 MESTRON 0.155-0.005 

TOP ARTICLES

1. LETS CLIMB THE MOUNTAIN TOGETHER !!! Bursa Master
2. Any Good News In IWCITY AGM? Merger? Payment Done? Please Comment at Here! Thanks KL Glory Fury
3. GREATEC = GREAT-TRAP OR GREATER FOOL TRAP? SEE ARTICLE BY DR NEOH ON GREATER FOOL, Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. [转贴] 斤经济较:TOPGLOV 2019Q3 季报点评 - 夜月 Good Articles to Share
5. Citi downgrades AirAsia Group to sell; price target RM1.48 Good Articles to Share
6. Tech: Going C2C and cross-border, Teleport plans to shake up the logistics business Good Articles to Share
7. Stock to Watch 20 Jun 2019 Stock Recommendations for Daily
8. [转贴] [Facebook live:浅谈Mestron holdings berhad (Mestron)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers