Highlights

[JAYCORP] QoQ Cumulative Quarter Result on 2017-10-31 [#1]

Stock [JAYCORP]: JAYCORP BHD
Announcement Date 14-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Oct-2017  [#1]
Profit Trend QoQ -     -76.52%    YoY -     6.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 299,935 223,251 157,455 81,714 312,824 232,280 153,642 56.39%
  QoQ % 34.35% 41.79% 92.69% -73.88% 34.68% 51.18% -
  Horiz. % 195.22% 145.31% 102.48% 53.18% 203.61% 151.18% 100.00%
PBT 17,625 10,391 10,204 8,757 33,035 24,790 14,805 12.36%
  QoQ % 69.62% 1.83% 16.52% -73.49% 33.26% 67.44% -
  Horiz. % 119.05% 70.19% 68.92% 59.15% 223.13% 167.44% 100.00%
Tax -4,587 -3,221 -3,016 -1,858 -6,079 -6,016 -3,330 23.87%
  QoQ % -42.41% -6.80% -62.33% 69.44% -1.05% -80.66% -
  Horiz. % 137.75% 96.73% 90.57% 55.80% 182.55% 180.66% 100.00%
NP 13,038 7,170 7,188 6,899 26,956 18,774 11,475 8.91%
  QoQ % 81.84% -0.25% 4.19% -74.41% 43.58% 63.61% -
  Horiz. % 113.62% 62.48% 62.64% 60.12% 234.91% 163.61% 100.00%
NP to SH 10,286 5,641 6,033 5,815 24,766 17,405 10,088 1.31%
  QoQ % 82.34% -6.50% 3.75% -76.52% 42.29% 72.53% -
  Horiz. % 101.96% 55.92% 59.80% 57.64% 245.50% 172.53% 100.00%
Tax Rate 26.03 % 31.00 % 29.56 % 21.22 % 18.40 % 24.27 % 22.49 % 10.27%
  QoQ % -16.03% 4.87% 39.30% 15.33% -24.19% 7.91% -
  Horiz. % 115.74% 137.84% 131.44% 94.35% 81.81% 107.91% 100.00%
Total Cost 286,897 216,081 150,267 74,815 285,868 213,506 142,167 59.90%
  QoQ % 32.77% 43.80% 100.85% -73.83% 33.89% 50.18% -
  Horiz. % 201.80% 151.99% 105.70% 52.62% 201.08% 150.18% 100.00%
Net Worth 151,521 147,453 149,050 157,259 151,796 151,763 143,528 3.69%
  QoQ % 2.76% -1.07% -5.22% 3.60% 0.02% 5.74% -
  Horiz. % 105.57% 102.73% 103.85% 109.57% 105.76% 105.74% 100.00%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 6,825 - - - 15,042 6,836 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 120.05% 0.00% -
  Horiz. % 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% 54.63% 0.00% -
  Horiz. % 168.94% 0.00% 0.00% 0.00% 154.63% 100.00% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 151,521 147,453 149,050 157,259 151,796 151,763 143,528 3.69%
  QoQ % 2.76% -1.07% -5.22% 3.60% 0.02% 5.74% -
  Horiz. % 105.57% 102.73% 103.85% 109.57% 105.76% 105.74% 100.00%
NOSH 136,506 136,531 136,744 136,747 136,753 136,724 136,693 -0.09%
  QoQ % -0.02% -0.16% -0.00% -0.00% 0.02% 0.02% -
  Horiz. % 99.86% 99.88% 100.04% 100.04% 100.04% 100.02% 100.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 4.35 % 3.21 % 4.57 % 8.44 % 8.62 % 8.08 % 7.47 % -30.33%
  QoQ % 35.51% -29.76% -45.85% -2.09% 6.68% 8.17% -
  Horiz. % 58.23% 42.97% 61.18% 112.99% 115.39% 108.17% 100.00%
ROE 6.79 % 3.83 % 4.05 % 3.70 % 16.32 % 11.47 % 7.03 % -2.30%
  QoQ % 77.28% -5.43% 9.46% -77.33% 42.28% 63.16% -
  Horiz. % 96.59% 54.48% 57.61% 52.63% 232.15% 163.16% 100.00%
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 219.72 163.52 115.15 59.76 228.75 169.89 112.40 56.53%
  QoQ % 34.37% 42.01% 92.69% -73.88% 34.65% 51.15% -
  Horiz. % 195.48% 145.48% 102.45% 53.17% 203.51% 151.15% 100.00%
EPS 7.54 4.13 4.41 4.25 18.11 12.73 7.38 1.44%
  QoQ % 82.57% -6.35% 3.76% -76.53% 42.26% 72.49% -
  Horiz. % 102.17% 55.96% 59.76% 57.59% 245.39% 172.49% 100.00%
DPS 5.00 0.00 0.00 0.00 11.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 120.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 220.00% 100.00% -
NAPS 1.1100 1.0800 1.0900 1.1500 1.1100 1.1100 1.0500 3.78%
  QoQ % 2.78% -0.92% -5.22% 3.60% 0.00% 5.71% -
  Horiz. % 105.71% 102.86% 103.81% 109.52% 105.71% 105.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 134,904
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 218.53 162.66 114.72 59.54 227.92 169.24 111.94 56.39%
  QoQ % 34.35% 41.79% 92.68% -73.88% 34.67% 51.19% -
  Horiz. % 195.22% 145.31% 102.48% 53.19% 203.61% 151.19% 100.00%
EPS 7.49 4.11 4.40 4.24 18.04 12.68 7.35 1.27%
  QoQ % 82.24% -6.59% 3.77% -76.50% 42.27% 72.52% -
  Horiz. % 101.90% 55.92% 59.86% 57.69% 245.44% 172.52% 100.00%
DPS 4.97 0.00 0.00 0.00 10.96 4.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 120.08% 0.00% -
  Horiz. % 99.80% 0.00% 0.00% 0.00% 220.08% 100.00% -
NAPS 1.1040 1.0743 1.0860 1.1458 1.1060 1.1057 1.0457 3.69%
  QoQ % 2.76% -1.08% -5.22% 3.60% 0.03% 5.74% -
  Horiz. % 105.58% 102.74% 103.85% 109.57% 105.77% 105.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.8700 0.9000 1.2500 1.5100 1.4500 1.3400 1.4400 -
P/RPS 0.40 0.55 1.09 2.53 0.63 0.79 1.28 -54.05%
  QoQ % -27.27% -49.54% -56.92% 301.59% -20.25% -38.28% -
  Horiz. % 31.25% 42.97% 85.16% 197.66% 49.22% 61.72% 100.00%
P/EPS 11.55 21.78 28.33 35.51 8.01 10.53 19.51 -29.56%
  QoQ % -46.97% -23.12% -20.22% 343.32% -23.93% -46.03% -
  Horiz. % 59.20% 111.64% 145.21% 182.01% 41.06% 53.97% 100.00%
EY 8.66 4.59 3.53 2.82 12.49 9.50 5.13 41.91%
  QoQ % 88.67% 30.03% 25.18% -77.42% 31.47% 85.19% -
  Horiz. % 168.81% 89.47% 68.81% 54.97% 243.47% 185.19% 100.00%
DY 5.75 0.00 0.00 0.00 7.59 3.73 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 103.49% 0.00% -
  Horiz. % 154.16% 0.00% 0.00% 0.00% 203.49% 100.00% -
P/NAPS 0.78 0.83 1.15 1.31 1.31 1.21 1.37 -31.38%
  QoQ % -6.02% -27.83% -12.21% 0.00% 8.26% -11.68% -
  Horiz. % 56.93% 60.58% 83.94% 95.62% 95.62% 88.32% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 27/09/18 28/06/18 23/03/18 14/12/17 28/09/17 23/06/17 27/03/17 -
Price 0.8800 0.8650 1.2000 1.5000 1.5000 1.3600 1.3500 -
P/RPS 0.40 0.53 1.04 2.51 0.66 0.80 1.20 -52.02%
  QoQ % -24.53% -49.04% -58.57% 280.30% -17.50% -33.33% -
  Horiz. % 33.33% 44.17% 86.67% 209.17% 55.00% 66.67% 100.00%
P/EPS 11.68 20.94 27.20 35.27 8.28 10.68 18.29 -25.90%
  QoQ % -44.22% -23.01% -22.88% 325.97% -22.47% -41.61% -
  Horiz. % 63.86% 114.49% 148.72% 192.84% 45.27% 58.39% 100.00%
EY 8.56 4.78 3.68 2.83 12.07 9.36 5.47 34.90%
  QoQ % 79.08% 29.89% 30.04% -76.55% 28.95% 71.12% -
  Horiz. % 156.49% 87.39% 67.28% 51.74% 220.66% 171.12% 100.00%
DY 5.68 0.00 0.00 0.00 7.33 3.68 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 99.18% 0.00% -
  Horiz. % 154.35% 0.00% 0.00% 0.00% 199.18% 100.00% -
P/NAPS 0.79 0.80 1.10 1.30 1.35 1.23 1.29 -27.95%
  QoQ % -1.25% -27.27% -15.38% -3.70% 9.76% -4.65% -
  Horiz. % 61.24% 62.02% 85.27% 100.78% 104.65% 95.35% 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.
 


 

133  293  466  1311 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30-0.01 
 VC 0.285-0.02 
 BARAKAH 0.05-0.02 
 DAYANG 0.965-0.165 
 ARMADA 0.185-0.005 
 VC-PA 0.06-0.01 
 EKOVEST 0.78-0.015 
 VELESTO 0.265-0.02 
 HSI-H6Q 0.56+0.035 
 LAMBO 0.0650.00 
Partners & Brokers