Highlights

[JAYCORP] QoQ Cumulative Quarter Result on 2018-01-31 [#2]

Stock [JAYCORP]: JAYCORP BHD
Announcement Date 23-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Jan-2018  [#2]
Profit Trend QoQ -     3.75%    YoY -     -40.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 92,351 299,935 223,251 157,455 81,714 312,824 232,280 -45.84%
  QoQ % -69.21% 34.35% 41.79% 92.69% -73.88% 34.68% -
  Horiz. % 39.76% 129.13% 96.11% 67.79% 35.18% 134.68% 100.00%
PBT 9,611 17,625 10,391 10,204 8,757 33,035 24,790 -46.74%
  QoQ % -45.47% 69.62% 1.83% 16.52% -73.49% 33.26% -
  Horiz. % 38.77% 71.10% 41.92% 41.16% 35.32% 133.26% 100.00%
Tax -2,229 -4,587 -3,221 -3,016 -1,858 -6,079 -6,016 -48.32%
  QoQ % 51.41% -42.41% -6.80% -62.33% 69.44% -1.05% -
  Horiz. % 37.05% 76.25% 53.54% 50.13% 30.88% 101.05% 100.00%
NP 7,382 13,038 7,170 7,188 6,899 26,956 18,774 -46.24%
  QoQ % -43.38% 81.84% -0.25% 4.19% -74.41% 43.58% -
  Horiz. % 39.32% 69.45% 38.19% 38.29% 36.75% 143.58% 100.00%
NP to SH 6,346 10,286 5,641 6,033 5,815 24,766 17,405 -48.87%
  QoQ % -38.30% 82.34% -6.50% 3.75% -76.52% 42.29% -
  Horiz. % 36.46% 59.10% 32.41% 34.66% 33.41% 142.29% 100.00%
Tax Rate 23.19 % 26.03 % 31.00 % 29.56 % 21.22 % 18.40 % 24.27 % -2.98%
  QoQ % -10.91% -16.03% 4.87% 39.30% 15.33% -24.19% -
  Horiz. % 95.55% 107.25% 127.73% 121.80% 87.43% 75.81% 100.00%
Total Cost 84,969 286,897 216,081 150,267 74,815 285,868 213,506 -45.80%
  QoQ % -70.38% 32.77% 43.80% 100.85% -73.83% 33.89% -
  Horiz. % 39.80% 134.37% 101.21% 70.38% 35.04% 133.89% 100.00%
Net Worth 158,172 151,521 147,453 149,050 157,259 151,796 151,763 2.79%
  QoQ % 4.39% 2.76% -1.07% -5.22% 3.60% 0.02% -
  Horiz. % 104.22% 99.84% 97.16% 98.21% 103.62% 100.02% 100.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - 6,825 - - - 15,042 6,836 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 120.05% -
  Horiz. % 0.00% 99.84% 0.00% 0.00% 0.00% 220.05% 100.00%
Div Payout % - % 66.36 % - % - % - % 60.74 % 39.28 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 54.63% -
  Horiz. % 0.00% 168.94% 0.00% 0.00% 0.00% 154.63% 100.00%
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 158,172 151,521 147,453 149,050 157,259 151,796 151,763 2.79%
  QoQ % 4.39% 2.76% -1.07% -5.22% 3.60% 0.02% -
  Horiz. % 104.22% 99.84% 97.16% 98.21% 103.62% 100.02% 100.00%
NOSH 135,190 136,506 136,531 136,744 136,747 136,753 136,724 -0.75%
  QoQ % -0.96% -0.02% -0.16% -0.00% -0.00% 0.02% -
  Horiz. % 98.88% 99.84% 99.86% 100.01% 100.02% 100.02% 100.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 7.99 % 4.35 % 3.21 % 4.57 % 8.44 % 8.62 % 8.08 % -0.74%
  QoQ % 83.68% 35.51% -29.76% -45.85% -2.09% 6.68% -
  Horiz. % 98.89% 53.84% 39.73% 56.56% 104.46% 106.68% 100.00%
ROE 4.01 % 6.79 % 3.83 % 4.05 % 3.70 % 16.32 % 11.47 % -50.28%
  QoQ % -40.94% 77.28% -5.43% 9.46% -77.33% 42.28% -
  Horiz. % 34.96% 59.20% 33.39% 35.31% 32.26% 142.28% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 68.31 219.72 163.52 115.15 59.76 228.75 169.89 -45.43%
  QoQ % -68.91% 34.37% 42.01% 92.69% -73.88% 34.65% -
  Horiz. % 40.21% 129.33% 96.25% 67.78% 35.18% 134.65% 100.00%
EPS 4.69 7.54 4.13 4.41 4.25 18.11 12.73 -48.51%
  QoQ % -37.80% 82.57% -6.35% 3.76% -76.53% 42.26% -
  Horiz. % 36.84% 59.23% 32.44% 34.64% 33.39% 142.26% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 11.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 120.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 220.00% 100.00%
NAPS 1.1700 1.1100 1.0800 1.0900 1.1500 1.1100 1.1100 3.56%
  QoQ % 5.41% 2.78% -0.92% -5.22% 3.60% 0.00% -
  Horiz. % 105.41% 100.00% 97.30% 98.20% 103.60% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 134,904
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 67.29 218.53 162.66 114.72 59.54 227.92 169.24 -45.84%
  QoQ % -69.21% 34.35% 41.79% 92.68% -73.88% 34.67% -
  Horiz. % 39.76% 129.12% 96.11% 67.79% 35.18% 134.67% 100.00%
EPS 4.62 7.49 4.11 4.40 4.24 18.04 12.68 -48.89%
  QoQ % -38.32% 82.24% -6.59% 3.77% -76.50% 42.27% -
  Horiz. % 36.44% 59.07% 32.41% 34.70% 33.44% 142.27% 100.00%
DPS 0.00 4.97 0.00 0.00 0.00 10.96 4.98 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 120.08% -
  Horiz. % 0.00% 99.80% 0.00% 0.00% 0.00% 220.08% 100.00%
NAPS 1.1524 1.1040 1.0743 1.0860 1.1458 1.1060 1.1057 2.79%
  QoQ % 4.38% 2.76% -1.08% -5.22% 3.60% 0.03% -
  Horiz. % 104.22% 99.85% 97.16% 98.22% 103.63% 100.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.8650 0.8700 0.9000 1.2500 1.5100 1.4500 1.3400 -
P/RPS 1.27 0.40 0.55 1.09 2.53 0.63 0.79 37.11%
  QoQ % 217.50% -27.27% -49.54% -56.92% 301.59% -20.25% -
  Horiz. % 160.76% 50.63% 69.62% 137.97% 320.25% 79.75% 100.00%
P/EPS 18.43 11.55 21.78 28.33 35.51 8.01 10.53 45.08%
  QoQ % 59.57% -46.97% -23.12% -20.22% 343.32% -23.93% -
  Horiz. % 175.02% 109.69% 206.84% 269.04% 337.23% 76.07% 100.00%
EY 5.43 8.66 4.59 3.53 2.82 12.49 9.50 -31.06%
  QoQ % -37.30% 88.67% 30.03% 25.18% -77.42% 31.47% -
  Horiz. % 57.16% 91.16% 48.32% 37.16% 29.68% 131.47% 100.00%
DY 0.00 5.75 0.00 0.00 0.00 7.59 3.73 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 103.49% -
  Horiz. % 0.00% 154.16% 0.00% 0.00% 0.00% 203.49% 100.00%
P/NAPS 0.74 0.78 0.83 1.15 1.31 1.31 1.21 -27.89%
  QoQ % -5.13% -6.02% -27.83% -12.21% 0.00% 8.26% -
  Horiz. % 61.16% 64.46% 68.60% 95.04% 108.26% 108.26% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 12/12/18 27/09/18 28/06/18 23/03/18 14/12/17 28/09/17 23/06/17 -
Price 0.8950 0.8800 0.8650 1.2000 1.5000 1.5000 1.3600 -
P/RPS 1.31 0.40 0.53 1.04 2.51 0.66 0.80 38.80%
  QoQ % 227.50% -24.53% -49.04% -58.57% 280.30% -17.50% -
  Horiz. % 163.75% 50.00% 66.25% 130.00% 313.75% 82.50% 100.00%
P/EPS 19.07 11.68 20.94 27.20 35.27 8.28 10.68 47.03%
  QoQ % 63.27% -44.22% -23.01% -22.88% 325.97% -22.47% -
  Horiz. % 178.56% 109.36% 196.07% 254.68% 330.24% 77.53% 100.00%
EY 5.24 8.56 4.78 3.68 2.83 12.07 9.36 -32.00%
  QoQ % -38.79% 79.08% 29.89% 30.04% -76.55% 28.95% -
  Horiz. % 55.98% 91.45% 51.07% 39.32% 30.24% 128.95% 100.00%
DY 0.00 5.68 0.00 0.00 0.00 7.33 3.68 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 99.18% -
  Horiz. % 0.00% 154.35% 0.00% 0.00% 0.00% 199.18% 100.00%
P/NAPS 0.76 0.79 0.80 1.10 1.30 1.35 1.23 -27.39%
  QoQ % -3.80% -1.25% -27.27% -15.38% -3.70% 9.76% -
  Horiz. % 61.79% 64.23% 65.04% 89.43% 105.69% 109.76% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers