Highlights

[JAYCORP] QoQ Cumulative Quarter Result on 2018-07-31 [#4]

Stock [JAYCORP]: JAYCORP BHD
Announcement Date 27-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Jul-2018  [#4]
Profit Trend QoQ -     82.34%    YoY -     -58.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 241,411 175,485 92,351 299,935 223,251 157,455 81,714 106.30%
  QoQ % 37.57% 90.02% -69.21% 34.35% 41.79% 92.69% -
  Horiz. % 295.43% 214.76% 113.02% 367.05% 273.21% 192.69% 100.00%
PBT 24,224 19,063 9,611 17,625 10,391 10,204 8,757 97.43%
  QoQ % 27.07% 98.35% -45.47% 69.62% 1.83% 16.52% -
  Horiz. % 276.62% 217.69% 109.75% 201.27% 118.66% 116.52% 100.00%
Tax -7,221 -5,888 -2,229 -4,587 -3,221 -3,016 -1,858 147.81%
  QoQ % -22.64% -164.15% 51.41% -42.41% -6.80% -62.33% -
  Horiz. % 388.64% 316.90% 119.97% 246.88% 173.36% 162.33% 100.00%
NP 17,003 13,175 7,382 13,038 7,170 7,188 6,899 82.76%
  QoQ % 29.06% 78.47% -43.38% 81.84% -0.25% 4.19% -
  Horiz. % 246.46% 190.97% 107.00% 188.98% 103.93% 104.19% 100.00%
NP to SH 15,148 11,297 6,346 10,286 5,641 6,033 5,815 89.66%
  QoQ % 34.09% 78.02% -38.30% 82.34% -6.50% 3.75% -
  Horiz. % 260.50% 194.27% 109.13% 176.89% 97.01% 103.75% 100.00%
Tax Rate 29.81 % 30.89 % 23.19 % 26.03 % 31.00 % 29.56 % 21.22 % 25.51%
  QoQ % -3.50% 33.20% -10.91% -16.03% 4.87% 39.30% -
  Horiz. % 140.48% 145.57% 109.28% 122.67% 146.09% 139.30% 100.00%
Total Cost 224,408 162,310 84,969 286,897 216,081 150,267 74,815 108.40%
  QoQ % 38.26% 91.02% -70.38% 32.77% 43.80% 100.85% -
  Horiz. % 299.95% 216.95% 113.57% 383.48% 288.82% 200.85% 100.00%
Net Worth 155,341 156,692 158,172 151,521 147,453 149,050 157,259 -0.82%
  QoQ % -0.86% -0.94% 4.39% 2.76% -1.07% -5.22% -
  Horiz. % 98.78% 99.64% 100.58% 96.35% 93.76% 94.78% 100.00%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div - 4,052 - 6,825 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 59.37% 0.00% 100.00% - - -
Div Payout % - % 35.87 % - % 66.36 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 54.05% 0.00% 100.00% - - -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 155,341 156,692 158,172 151,521 147,453 149,050 157,259 -0.82%
  QoQ % -0.86% -0.94% 4.39% 2.76% -1.07% -5.22% -
  Horiz. % 98.78% 99.64% 100.58% 96.35% 93.76% 94.78% 100.00%
NOSH 135,080 135,080 135,190 136,506 136,531 136,744 136,747 -0.82%
  QoQ % 0.00% -0.08% -0.96% -0.02% -0.16% -0.00% -
  Horiz. % 98.78% 98.78% 98.86% 99.82% 99.84% 100.00% 100.00%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 7.04 % 7.51 % 7.99 % 4.35 % 3.21 % 4.57 % 8.44 % -11.42%
  QoQ % -6.26% -6.01% 83.68% 35.51% -29.76% -45.85% -
  Horiz. % 83.41% 88.98% 94.67% 51.54% 38.03% 54.15% 100.00%
ROE 9.75 % 7.21 % 4.01 % 6.79 % 3.83 % 4.05 % 3.70 % 91.12%
  QoQ % 35.23% 79.80% -40.94% 77.28% -5.43% 9.46% -
  Horiz. % 263.51% 194.86% 108.38% 183.51% 103.51% 109.46% 100.00%
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 178.72 129.91 68.31 219.72 163.52 115.15 59.76 107.99%
  QoQ % 37.57% 90.18% -68.91% 34.37% 42.01% 92.69% -
  Horiz. % 299.06% 217.39% 114.31% 367.67% 273.63% 192.69% 100.00%
EPS 11.21 8.36 4.69 7.54 4.13 4.41 4.25 91.24%
  QoQ % 34.09% 78.25% -37.80% 82.57% -6.35% 3.76% -
  Horiz. % 263.76% 196.71% 110.35% 177.41% 97.18% 103.76% 100.00%
DPS 0.00 3.00 0.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 0.00% 100.00% - - -
NAPS 1.1500 1.1600 1.1700 1.1100 1.0800 1.0900 1.1500 -
  QoQ % -0.86% -0.85% 5.41% 2.78% -0.92% -5.22% -
  Horiz. % 100.00% 100.87% 101.74% 96.52% 93.91% 94.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 137,250
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 175.89 127.86 67.29 218.53 162.66 114.72 59.54 106.29%
  QoQ % 37.56% 90.01% -69.21% 34.35% 41.79% 92.68% -
  Horiz. % 295.41% 214.75% 113.02% 367.03% 273.19% 192.68% 100.00%
EPS 11.04 8.23 4.62 7.49 4.11 4.40 4.24 89.60%
  QoQ % 34.14% 78.14% -38.32% 82.24% -6.59% 3.77% -
  Horiz. % 260.38% 194.10% 108.96% 176.65% 96.93% 103.77% 100.00%
DPS 0.00 2.95 0.00 4.97 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 59.36% 0.00% 100.00% - - -
NAPS 1.1318 1.1417 1.1524 1.1040 1.0743 1.0860 1.1458 -0.82%
  QoQ % -0.87% -0.93% 4.38% 2.76% -1.08% -5.22% -
  Horiz. % 98.78% 99.64% 100.58% 96.35% 93.76% 94.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.9350 0.8300 0.8650 0.8700 0.9000 1.2500 1.5100 -
P/RPS 0.52 0.64 1.27 0.40 0.55 1.09 2.53 -65.27%
  QoQ % -18.75% -49.61% 217.50% -27.27% -49.54% -56.92% -
  Horiz. % 20.55% 25.30% 50.20% 15.81% 21.74% 43.08% 100.00%
P/EPS 8.34 9.92 18.43 11.55 21.78 28.33 35.51 -62.03%
  QoQ % -15.93% -46.17% 59.57% -46.97% -23.12% -20.22% -
  Horiz. % 23.49% 27.94% 51.90% 32.53% 61.33% 79.78% 100.00%
EY 11.99 10.08 5.43 8.66 4.59 3.53 2.82 163.15%
  QoQ % 18.95% 85.64% -37.30% 88.67% 30.03% 25.18% -
  Horiz. % 425.18% 357.45% 192.55% 307.09% 162.77% 125.18% 100.00%
DY 0.00 3.61 0.00 5.75 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 62.78% 0.00% 100.00% - - -
P/NAPS 0.81 0.72 0.74 0.78 0.83 1.15 1.31 -27.49%
  QoQ % 12.50% -2.70% -5.13% -6.02% -27.83% -12.21% -
  Horiz. % 61.83% 54.96% 56.49% 59.54% 63.36% 87.79% 100.00%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 20/06/19 19/03/19 12/12/18 27/09/18 28/06/18 23/03/18 14/12/17 -
Price 1.0500 0.9050 0.8950 0.8800 0.8650 1.2000 1.5000 -
P/RPS 0.59 0.70 1.31 0.40 0.53 1.04 2.51 -62.01%
  QoQ % -15.71% -46.56% 227.50% -24.53% -49.04% -58.57% -
  Horiz. % 23.51% 27.89% 52.19% 15.94% 21.12% 41.43% 100.00%
P/EPS 9.36 10.82 19.07 11.68 20.94 27.20 35.27 -58.80%
  QoQ % -13.49% -43.26% 63.27% -44.22% -23.01% -22.88% -
  Horiz. % 26.54% 30.68% 54.07% 33.12% 59.37% 77.12% 100.00%
EY 10.68 9.24 5.24 8.56 4.78 3.68 2.83 142.99%
  QoQ % 15.58% 76.34% -38.79% 79.08% 29.89% 30.04% -
  Horiz. % 377.39% 326.50% 185.16% 302.47% 168.90% 130.04% 100.00%
DY 0.00 3.31 0.00 5.68 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 58.27% 0.00% 100.00% - - -
P/NAPS 0.91 0.78 0.76 0.79 0.80 1.10 1.30 -21.21%
  QoQ % 16.67% 2.63% -3.80% -1.25% -27.27% -15.38% -
  Horiz. % 70.00% 60.00% 58.46% 60.77% 61.54% 84.62% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. KLCI waves 8 KLCI waves
2. MTAG (0213) ( REPOSTING) ANOTHER GLOVES, FACE MASKS & RESPIRATORS DISTRIBUTORS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. This Company Stock Surged 245% As It's Coronavirus Vaccine Approved For Phase II Human Trial Market update
4. [转贴] 轻松谈:庄家炒股的方法 Good Articles to Share
5. [转贴] [GD EXPRESS CARRIER BHD:QoQ税前利润与上一季度相比增长14.8%,主要是由于应占联营公司的利润] - James的股票投资James Share Investing James的股票投资James Share Investing
6. [转贴] HARTA FY2020 Q4 - E.E. CAMERON Good Articles to Share
7. Genting Malaysia Bhd to undertake MSS, VSS for employees in Covid-19 restructuring exercise save malaysia!
8. [转贴] [Facebook live video:浅谈Serba Dinamik holdings bhd (Serbadk)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers