Highlights

[JAYCORP] QoQ Cumulative Quarter Result on 2017-07-31 [#4]

Stock [JAYCORP]: JAYCORP BHD
Announcement Date 28-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Jul-2017  [#4]
Profit Trend QoQ -     42.29%    YoY -     18.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 223,251 157,455 81,714 312,824 232,280 153,642 74,087 109.05%
  QoQ % 41.79% 92.69% -73.88% 34.68% 51.18% 107.38% -
  Horiz. % 301.34% 212.53% 110.29% 422.24% 313.52% 207.38% 100.00%
PBT 10,391 10,204 8,757 33,035 24,790 14,805 7,877 20.34%
  QoQ % 1.83% 16.52% -73.49% 33.26% 67.44% 87.95% -
  Horiz. % 131.92% 129.54% 111.17% 419.39% 314.71% 187.95% 100.00%
Tax -3,221 -3,016 -1,858 -6,079 -6,016 -3,330 -1,699 53.36%
  QoQ % -6.80% -62.33% 69.44% -1.05% -80.66% -96.00% -
  Horiz. % 189.58% 177.52% 109.36% 357.80% 354.09% 196.00% 100.00%
NP 7,170 7,188 6,899 26,956 18,774 11,475 6,178 10.47%
  QoQ % -0.25% 4.19% -74.41% 43.58% 63.61% 85.74% -
  Horiz. % 116.06% 116.35% 111.67% 436.32% 303.88% 185.74% 100.00%
NP to SH 5,641 6,033 5,815 24,766 17,405 10,088 5,463 2.17%
  QoQ % -6.50% 3.75% -76.52% 42.29% 72.53% 84.66% -
  Horiz. % 103.26% 110.43% 106.44% 453.34% 318.60% 184.66% 100.00%
Tax Rate 31.00 % 29.56 % 21.22 % 18.40 % 24.27 % 22.49 % 21.57 % 27.44%
  QoQ % 4.87% 39.30% 15.33% -24.19% 7.91% 4.27% -
  Horiz. % 143.72% 137.04% 98.38% 85.30% 112.52% 104.27% 100.00%
Total Cost 216,081 150,267 74,815 285,868 213,506 142,167 67,909 116.79%
  QoQ % 43.80% 100.85% -73.83% 33.89% 50.18% 109.35% -
  Horiz. % 318.19% 221.28% 110.17% 420.96% 314.40% 209.35% 100.00%
Net Worth 147,453 149,050 157,259 151,796 151,763 143,528 150,609 -1.41%
  QoQ % -1.07% -5.22% 3.60% 0.02% 5.74% -4.70% -
  Horiz. % 97.90% 98.97% 104.42% 100.79% 100.77% 95.30% 100.00%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - - - 15,042 6,836 - - -
  QoQ % 0.00% 0.00% 0.00% 120.05% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 220.05% 100.00% - -
Div Payout % - % - % - % 60.74 % 39.28 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 54.63% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 154.63% 100.00% - -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 147,453 149,050 157,259 151,796 151,763 143,528 150,609 -1.41%
  QoQ % -1.07% -5.22% 3.60% 0.02% 5.74% -4.70% -
  Horiz. % 97.90% 98.97% 104.42% 100.79% 100.77% 95.30% 100.00%
NOSH 136,531 136,744 136,747 136,753 136,724 136,693 136,917 -0.19%
  QoQ % -0.16% -0.00% -0.00% 0.02% 0.02% -0.16% -
  Horiz. % 99.72% 99.87% 99.88% 99.88% 99.86% 99.84% 100.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 3.21 % 4.57 % 8.44 % 8.62 % 8.08 % 7.47 % 8.34 % -47.18%
  QoQ % -29.76% -45.85% -2.09% 6.68% 8.17% -10.43% -
  Horiz. % 38.49% 54.80% 101.20% 103.36% 96.88% 89.57% 100.00%
ROE 3.83 % 4.05 % 3.70 % 16.32 % 11.47 % 7.03 % 3.63 % 3.65%
  QoQ % -5.43% 9.46% -77.33% 42.28% 63.16% 93.66% -
  Horiz. % 105.51% 111.57% 101.93% 449.59% 315.98% 193.66% 100.00%
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 163.52 115.15 59.76 228.75 169.89 112.40 54.11 109.45%
  QoQ % 42.01% 92.69% -73.88% 34.65% 51.15% 107.72% -
  Horiz. % 302.20% 212.81% 110.44% 422.75% 313.97% 207.73% 100.00%
EPS 4.13 4.41 4.25 18.11 12.73 7.38 3.99 2.33%
  QoQ % -6.35% 3.76% -76.53% 42.26% 72.49% 84.96% -
  Horiz. % 103.51% 110.53% 106.52% 453.88% 319.05% 184.96% 100.00%
DPS 0.00 0.00 0.00 11.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 120.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 220.00% 100.00% - -
NAPS 1.0800 1.0900 1.1500 1.1100 1.1100 1.0500 1.1000 -1.22%
  QoQ % -0.92% -5.22% 3.60% 0.00% 5.71% -4.55% -
  Horiz. % 98.18% 99.09% 104.55% 100.91% 100.91% 95.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 134,904
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 162.66 114.72 59.54 227.92 169.24 111.94 53.98 109.05%
  QoQ % 41.79% 92.68% -73.88% 34.67% 51.19% 107.37% -
  Horiz. % 301.33% 212.52% 110.30% 422.23% 313.52% 207.37% 100.00%
EPS 4.11 4.40 4.24 18.04 12.68 7.35 3.98 2.17%
  QoQ % -6.59% 3.77% -76.50% 42.27% 72.52% 84.67% -
  Horiz. % 103.27% 110.55% 106.53% 453.27% 318.59% 184.67% 100.00%
DPS 0.00 0.00 0.00 10.96 4.98 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 120.08% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 220.08% 100.00% - -
NAPS 1.0743 1.0860 1.1458 1.1060 1.1057 1.0457 1.0973 -1.41%
  QoQ % -1.08% -5.22% 3.60% 0.03% 5.74% -4.70% -
  Horiz. % 97.90% 98.97% 104.42% 100.79% 100.77% 95.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.9000 1.2500 1.5100 1.4500 1.3400 1.4400 1.4100 -
P/RPS 0.55 1.09 2.53 0.63 0.79 1.28 2.61 -64.69%
  QoQ % -49.54% -56.92% 301.59% -20.25% -38.28% -50.96% -
  Horiz. % 21.07% 41.76% 96.93% 24.14% 30.27% 49.04% 100.00%
P/EPS 21.78 28.33 35.51 8.01 10.53 19.51 35.34 -27.64%
  QoQ % -23.12% -20.22% 343.32% -23.93% -46.03% -44.79% -
  Horiz. % 61.63% 80.16% 100.48% 22.67% 29.80% 55.21% 100.00%
EY 4.59 3.53 2.82 12.49 9.50 5.13 2.83 38.17%
  QoQ % 30.03% 25.18% -77.42% 31.47% 85.19% 81.27% -
  Horiz. % 162.19% 124.73% 99.65% 441.34% 335.69% 181.27% 100.00%
DY 0.00 0.00 0.00 7.59 3.73 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 103.49% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 203.49% 100.00% - -
P/NAPS 0.83 1.15 1.31 1.31 1.21 1.37 1.28 -25.14%
  QoQ % -27.83% -12.21% 0.00% 8.26% -11.68% 7.03% -
  Horiz. % 64.84% 89.84% 102.34% 102.34% 94.53% 107.03% 100.00%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 28/06/18 23/03/18 14/12/17 28/09/17 23/06/17 27/03/17 16/12/16 -
Price 0.8650 1.2000 1.5000 1.5000 1.3600 1.3500 1.4000 -
P/RPS 0.53 1.04 2.51 0.66 0.80 1.20 2.59 -65.38%
  QoQ % -49.04% -58.57% 280.30% -17.50% -33.33% -53.67% -
  Horiz. % 20.46% 40.15% 96.91% 25.48% 30.89% 46.33% 100.00%
P/EPS 20.94 27.20 35.27 8.28 10.68 18.29 35.09 -29.19%
  QoQ % -23.01% -22.88% 325.97% -22.47% -41.61% -47.88% -
  Horiz. % 59.68% 77.51% 100.51% 23.60% 30.44% 52.12% 100.00%
EY 4.78 3.68 2.83 12.07 9.36 5.47 2.85 41.30%
  QoQ % 29.89% 30.04% -76.55% 28.95% 71.12% 91.93% -
  Horiz. % 167.72% 129.12% 99.30% 423.51% 328.42% 191.93% 100.00%
DY 0.00 0.00 0.00 7.33 3.68 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 99.18% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 199.18% 100.00% - -
P/NAPS 0.80 1.10 1.30 1.35 1.23 1.29 1.27 -26.58%
  QoQ % -27.27% -15.38% -3.70% 9.76% -4.65% 1.57% -
  Horiz. % 62.99% 86.61% 102.36% 106.30% 96.85% 101.57% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers