Highlights

[JAYCORP] QoQ Annualized Quarter Result on 2018-10-31 [#1]

Stock [JAYCORP]: JAYCORP BHD
Announcement Date 12-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 31-Oct-2018  [#1]
Profit Trend QoQ -     146.78%    YoY -     9.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 350,970 369,404 299,935 297,668 314,910 326,856 312,824 7.95%
  QoQ % -4.99% 23.16% 0.76% -5.48% -3.65% 4.49% -
  Horiz. % 112.19% 118.09% 95.88% 95.16% 100.67% 104.49% 100.00%
PBT 38,126 38,444 17,625 13,854 20,408 35,028 33,035 10.00%
  QoQ % -0.83% 118.12% 27.21% -32.11% -41.74% 6.03% -
  Horiz. % 115.41% 116.37% 53.35% 41.94% 61.78% 106.03% 100.00%
Tax -11,776 -8,916 -4,587 -4,294 -6,032 -7,432 -6,079 55.21%
  QoQ % -32.08% -94.38% -6.81% 28.80% 18.84% -22.26% -
  Horiz. % 193.72% 146.67% 75.46% 70.65% 99.23% 122.26% 100.00%
NP 26,350 29,528 13,038 9,560 14,376 27,596 26,956 -1.50%
  QoQ % -10.76% 126.48% 36.38% -33.50% -47.91% 2.37% -
  Horiz. % 97.75% 109.54% 48.37% 35.47% 53.33% 102.37% 100.00%
NP to SH 22,594 25,384 10,286 7,521 12,066 23,260 24,766 -5.92%
  QoQ % -10.99% 146.78% 36.76% -37.67% -48.13% -6.08% -
  Horiz. % 91.23% 102.50% 41.53% 30.37% 48.72% 93.92% 100.00%
Tax Rate 30.89 % 23.19 % 26.03 % 31.00 % 29.56 % 21.22 % 18.40 % 41.12%
  QoQ % 33.20% -10.91% -16.03% 4.87% 39.30% 15.33% -
  Horiz. % 167.88% 126.03% 141.47% 168.48% 160.65% 115.33% 100.00%
Total Cost 324,620 339,876 286,897 288,108 300,534 299,260 285,868 8.82%
  QoQ % -4.49% 18.47% -0.42% -4.13% 0.43% 4.68% -
  Horiz. % 113.56% 118.89% 100.36% 100.78% 105.13% 104.68% 100.00%
Net Worth 156,692 158,172 151,521 147,453 149,050 157,259 151,796 2.13%
  QoQ % -0.94% 4.39% 2.76% -1.07% -5.22% 3.60% -
  Horiz. % 103.23% 104.20% 99.82% 97.14% 98.19% 103.60% 100.00%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 8,104 - 6,825 - - - 15,042 -33.71%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.88% 0.00% 45.37% 0.00% 0.00% 0.00% 100.00%
Div Payout % 35.87 % - % 66.36 % - % - % - % 60.74 % -29.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.05% 0.00% 109.25% 0.00% 0.00% 0.00% 100.00%
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 156,692 158,172 151,521 147,453 149,050 157,259 151,796 2.13%
  QoQ % -0.94% 4.39% 2.76% -1.07% -5.22% 3.60% -
  Horiz. % 103.23% 104.20% 99.82% 97.14% 98.19% 103.60% 100.00%
NOSH 135,080 135,190 136,506 136,531 136,744 136,747 136,753 -0.82%
  QoQ % -0.08% -0.96% -0.02% -0.16% -0.00% -0.00% -
  Horiz. % 98.78% 98.86% 99.82% 99.84% 99.99% 100.00% 100.00%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 7.51 % 7.99 % 4.35 % 3.21 % 4.57 % 8.44 % 8.62 % -8.76%
  QoQ % -6.01% 83.68% 35.51% -29.76% -45.85% -2.09% -
  Horiz. % 87.12% 92.69% 50.46% 37.24% 53.02% 97.91% 100.00%
ROE 14.42 % 16.05 % 6.79 % 5.10 % 8.10 % 14.79 % 16.32 % -7.90%
  QoQ % -10.16% 136.38% 33.14% -37.04% -45.23% -9.37% -
  Horiz. % 88.36% 98.35% 41.61% 31.25% 49.63% 90.62% 100.00%
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 259.82 273.25 219.72 218.02 230.29 239.02 228.75 8.84%
  QoQ % -4.91% 24.36% 0.78% -5.33% -3.65% 4.49% -
  Horiz. % 113.58% 119.45% 96.05% 95.31% 100.67% 104.49% 100.00%
EPS 16.72 18.76 7.54 5.51 8.82 17.00 18.11 -5.17%
  QoQ % -10.87% 148.81% 36.84% -37.53% -48.12% -6.13% -
  Horiz. % 92.32% 103.59% 41.63% 30.43% 48.70% 93.87% 100.00%
DPS 6.00 0.00 5.00 0.00 0.00 0.00 11.00 -33.17%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.55% 0.00% 45.45% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1600 1.1700 1.1100 1.0800 1.0900 1.1500 1.1100 2.97%
  QoQ % -0.85% 5.41% 2.78% -0.92% -5.22% 3.60% -
  Horiz. % 104.50% 105.41% 100.00% 97.30% 98.20% 103.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 134,904
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 255.72 269.15 218.53 216.88 229.44 238.15 227.92 7.95%
  QoQ % -4.99% 23.16% 0.76% -5.47% -3.66% 4.49% -
  Horiz. % 112.20% 118.09% 95.88% 95.16% 100.67% 104.49% 100.00%
EPS 16.46 18.49 7.49 5.48 8.79 16.95 18.04 -5.91%
  QoQ % -10.98% 146.86% 36.68% -37.66% -48.14% -6.04% -
  Horiz. % 91.24% 102.49% 41.52% 30.38% 48.73% 93.96% 100.00%
DPS 5.91 0.00 4.97 0.00 0.00 0.00 10.96 -33.68%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.92% 0.00% 45.35% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1417 1.1524 1.1040 1.0743 1.0860 1.1458 1.1060 2.13%
  QoQ % -0.93% 4.38% 2.76% -1.08% -5.22% 3.60% -
  Horiz. % 103.23% 104.20% 99.82% 97.13% 98.19% 103.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.8300 0.8650 0.8700 0.9000 1.2500 1.5100 1.4500 -
P/RPS 0.32 0.32 0.40 0.41 0.54 0.63 0.63 -36.26%
  QoQ % 0.00% -20.00% -2.44% -24.07% -14.29% 0.00% -
  Horiz. % 50.79% 50.79% 63.49% 65.08% 85.71% 100.00% 100.00%
P/EPS 4.96 4.61 11.55 16.34 14.17 8.88 8.01 -27.29%
  QoQ % 7.59% -60.09% -29.31% 15.31% 59.57% 10.86% -
  Horiz. % 61.92% 57.55% 144.19% 204.00% 176.90% 110.86% 100.00%
EY 20.15 21.71 8.66 6.12 7.06 11.26 12.49 37.43%
  QoQ % -7.19% 150.69% 41.50% -13.31% -37.30% -9.85% -
  Horiz. % 161.33% 173.82% 69.34% 49.00% 56.53% 90.15% 100.00%
DY 7.23 0.00 5.75 0.00 0.00 0.00 7.59 -3.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.26% 0.00% 75.76% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.72 0.74 0.78 0.83 1.15 1.31 1.31 -32.83%
  QoQ % -2.70% -5.13% -6.02% -27.83% -12.21% 0.00% -
  Horiz. % 54.96% 56.49% 59.54% 63.36% 87.79% 100.00% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 19/03/19 12/12/18 27/09/18 28/06/18 23/03/18 14/12/17 28/09/17 -
Price 0.9050 0.8950 0.8800 0.8650 1.2000 1.5000 1.5000 -
P/RPS 0.35 0.33 0.40 0.40 0.52 0.63 0.66 -34.41%
  QoQ % 6.06% -17.50% 0.00% -23.08% -17.46% -4.55% -
  Horiz. % 53.03% 50.00% 60.61% 60.61% 78.79% 95.45% 100.00%
P/EPS 5.41 4.77 11.68 15.70 13.60 8.82 8.28 -24.64%
  QoQ % 13.42% -59.16% -25.61% 15.44% 54.20% 6.52% -
  Horiz. % 65.34% 57.61% 141.06% 189.61% 164.25% 106.52% 100.00%
EY 18.48 20.98 8.56 6.37 7.35 11.34 12.07 32.74%
  QoQ % -11.92% 145.09% 34.38% -13.33% -35.19% -6.05% -
  Horiz. % 153.11% 173.82% 70.92% 52.78% 60.89% 93.95% 100.00%
DY 6.63 0.00 5.68 0.00 0.00 0.00 7.33 -6.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.45% 0.00% 77.49% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.78 0.76 0.79 0.80 1.10 1.30 1.35 -30.56%
  QoQ % 2.63% -3.80% -1.25% -27.27% -15.38% -3.70% -
  Horiz. % 57.78% 56.30% 58.52% 59.26% 81.48% 96.30% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers