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
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 321,950 321,881 350,970 369,404 299,935 297,668 314,910 1.49%
  QoQ % 0.02% -8.29% -4.99% 23.16% 0.76% -5.48% -
  Horiz. % 102.24% 102.21% 111.45% 117.30% 95.24% 94.52% 100.00%
PBT 31,165 32,298 38,126 38,444 17,625 13,854 20,408 32.71%
  QoQ % -3.51% -15.28% -0.83% 118.12% 27.21% -32.11% -
  Horiz. % 152.71% 158.26% 186.82% 188.38% 86.36% 67.89% 100.00%
Tax -9,483 -9,628 -11,776 -8,916 -4,587 -4,294 -6,032 35.32%
  QoQ % 1.51% 18.24% -32.08% -94.38% -6.81% 28.80% -
  Horiz. % 157.21% 159.62% 195.23% 147.81% 76.04% 71.20% 100.00%
NP 21,682 22,670 26,350 29,528 13,038 9,560 14,376 31.61%
  QoQ % -4.36% -13.96% -10.76% 126.48% 36.38% -33.50% -
  Horiz. % 150.82% 157.70% 183.29% 205.40% 90.69% 66.50% 100.00%
NP to SH 19,817 20,197 22,594 25,384 10,286 7,521 12,066 39.33%
  QoQ % -1.88% -10.61% -10.99% 146.78% 36.76% -37.67% -
  Horiz. % 164.24% 167.39% 187.25% 210.38% 85.25% 62.33% 100.00%
Tax Rate 30.43 % 29.81 % 30.89 % 23.19 % 26.03 % 31.00 % 29.56 % 1.96%
  QoQ % 2.08% -3.50% 33.20% -10.91% -16.03% 4.87% -
  Horiz. % 102.94% 100.85% 104.50% 78.45% 88.06% 104.87% 100.00%
Total Cost 300,268 299,210 324,620 339,876 286,897 288,108 300,534 -0.06%
  QoQ % 0.35% -7.83% -4.49% 18.47% -0.42% -4.13% -
  Horiz. % 99.91% 99.56% 108.01% 113.09% 95.46% 95.87% 100.00%
Net Worth 160,745 155,341 156,692 158,172 151,521 147,453 149,050 5.18%
  QoQ % 3.48% -0.86% -0.94% 4.39% 2.76% -1.07% -
  Horiz. % 107.85% 104.22% 105.13% 106.12% 101.66% 98.93% 100.00%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 13,508 - 8,104 - 6,825 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 197.91% 0.00% 118.75% 0.00% 100.00% - -
Div Payout % 68.16 % - % 35.87 % - % 66.36 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.71% 0.00% 54.05% 0.00% 100.00% - -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 160,745 155,341 156,692 158,172 151,521 147,453 149,050 5.18%
  QoQ % 3.48% -0.86% -0.94% 4.39% 2.76% -1.07% -
  Horiz. % 107.85% 104.22% 105.13% 106.12% 101.66% 98.93% 100.00%
NOSH 135,080 135,080 135,080 135,190 136,506 136,531 136,744 -0.82%
  QoQ % 0.00% 0.00% -0.08% -0.96% -0.02% -0.16% -
  Horiz. % 98.78% 98.78% 98.78% 98.86% 99.83% 99.84% 100.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 6.73 % 7.04 % 7.51 % 7.99 % 4.35 % 3.21 % 4.57 % 29.53%
  QoQ % -4.40% -6.26% -6.01% 83.68% 35.51% -29.76% -
  Horiz. % 147.26% 154.05% 164.33% 174.84% 95.19% 70.24% 100.00%
ROE 12.33 % 13.00 % 14.42 % 16.05 % 6.79 % 5.10 % 8.10 % 32.43%
  QoQ % -5.15% -9.85% -10.16% 136.38% 33.14% -37.04% -
  Horiz. % 152.22% 160.49% 178.02% 198.15% 83.83% 62.96% 100.00%
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 238.34 238.29 259.82 273.25 219.72 218.02 230.29 2.32%
  QoQ % 0.02% -8.29% -4.91% 24.36% 0.78% -5.33% -
  Horiz. % 103.50% 103.47% 112.82% 118.65% 95.41% 94.67% 100.00%
EPS 14.67 14.95 16.72 18.76 7.54 5.51 8.82 40.51%
  QoQ % -1.87% -10.59% -10.87% 148.81% 36.84% -37.53% -
  Horiz. % 166.33% 169.50% 189.57% 212.70% 85.49% 62.47% 100.00%
DPS 10.00 0.00 6.00 0.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 120.00% 0.00% 100.00% - -
NAPS 1.1900 1.1500 1.1600 1.1700 1.1100 1.0800 1.0900 6.04%
  QoQ % 3.48% -0.86% -0.85% 5.41% 2.78% -0.92% -
  Horiz. % 109.17% 105.50% 106.42% 107.34% 101.83% 99.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 137,250
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 234.57 234.52 255.72 269.15 218.53 216.88 229.44 1.49%
  QoQ % 0.02% -8.29% -4.99% 23.16% 0.76% -5.47% -
  Horiz. % 102.24% 102.21% 111.45% 117.31% 95.24% 94.53% 100.00%
EPS 14.44 14.72 16.46 18.49 7.49 5.48 8.79 39.35%
  QoQ % -1.90% -10.57% -10.98% 146.86% 36.68% -37.66% -
  Horiz. % 164.28% 167.46% 187.26% 210.35% 85.21% 62.34% 100.00%
DPS 9.84 0.00 5.91 0.00 4.97 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 197.99% 0.00% 118.91% 0.00% 100.00% - -
NAPS 1.1712 1.1318 1.1417 1.1524 1.1040 1.0743 1.0860 5.18%
  QoQ % 3.48% -0.87% -0.93% 4.38% 2.76% -1.08% -
  Horiz. % 107.85% 104.22% 105.13% 106.11% 101.66% 98.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.9700 0.9350 0.8300 0.8650 0.8700 0.9000 1.2500 -
P/RPS 0.41 0.39 0.32 0.32 0.40 0.41 0.54 -16.82%
  QoQ % 5.13% 21.87% 0.00% -20.00% -2.44% -24.07% -
  Horiz. % 75.93% 72.22% 59.26% 59.26% 74.07% 75.93% 100.00%
P/EPS 6.61 6.25 4.96 4.61 11.55 16.34 14.17 -39.94%
  QoQ % 5.76% 26.01% 7.59% -60.09% -29.31% 15.31% -
  Horiz. % 46.65% 44.11% 35.00% 32.53% 81.51% 115.31% 100.00%
EY 15.12 15.99 20.15 21.71 8.66 6.12 7.06 66.38%
  QoQ % -5.44% -20.65% -7.19% 150.69% 41.50% -13.31% -
  Horiz. % 214.16% 226.49% 285.41% 307.51% 122.66% 86.69% 100.00%
DY 10.31 0.00 7.23 0.00 5.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 179.30% 0.00% 125.74% 0.00% 100.00% - -
P/NAPS 0.82 0.81 0.72 0.74 0.78 0.83 1.15 -20.24%
  QoQ % 1.23% 12.50% -2.70% -5.13% -6.02% -27.83% -
  Horiz. % 71.30% 70.43% 62.61% 64.35% 67.83% 72.17% 100.00%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 30/09/19 20/06/19 19/03/19 12/12/18 27/09/18 28/06/18 23/03/18 -
Price 0.9650 1.0500 0.9050 0.8950 0.8800 0.8650 1.2000 -
P/RPS 0.40 0.44 0.35 0.33 0.40 0.40 0.52 -16.09%
  QoQ % -9.09% 25.71% 6.06% -17.50% 0.00% -23.08% -
  Horiz. % 76.92% 84.62% 67.31% 63.46% 76.92% 76.92% 100.00%
P/EPS 6.58 7.02 5.41 4.77 11.68 15.70 13.60 -38.45%
  QoQ % -6.27% 29.76% 13.42% -59.16% -25.61% 15.44% -
  Horiz. % 48.38% 51.62% 39.78% 35.07% 85.88% 115.44% 100.00%
EY 15.20 14.24 18.48 20.98 8.56 6.37 7.35 62.54%
  QoQ % 6.74% -22.94% -11.92% 145.09% 34.38% -13.33% -
  Horiz. % 206.80% 193.74% 251.43% 285.44% 116.46% 86.67% 100.00%
DY 10.36 0.00 6.63 0.00 5.68 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 182.39% 0.00% 116.73% 0.00% 100.00% - -
P/NAPS 0.81 0.91 0.78 0.76 0.79 0.80 1.10 -18.50%
  QoQ % -10.99% 16.67% 2.63% -3.80% -1.25% -27.27% -
  Horiz. % 73.64% 82.73% 70.91% 69.09% 71.82% 72.73% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers