Highlights

[JAYCORP] QoQ 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 -     36.59%    YoY -     9.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 83,133 92,351 76,687 65,800 75,741 81,714 80,544 2.13%
  QoQ % -9.98% 20.43% 16.55% -13.12% -7.31% 1.45% -
  Horiz. % 103.21% 114.66% 95.21% 81.69% 94.04% 101.45% 100.00%
PBT 9,452 9,611 7,234 187 1,447 8,757 8,245 9.51%
  QoQ % -1.65% 32.86% 3,768.45% -87.08% -83.48% 6.21% -
  Horiz. % 114.64% 116.57% 87.74% 2.27% 17.55% 106.21% 100.00%
Tax -3,659 -2,229 -1,366 -205 -1,158 -1,858 -63 1,388.68%
  QoQ % -64.15% -63.18% -566.34% 82.30% 37.67% -2,849.21% -
  Horiz. % 5,807.94% 3,538.10% 2,168.25% 325.40% 1,838.10% 2,949.21% 100.00%
NP 5,793 7,382 5,868 -18 289 6,899 8,182 -20.51%
  QoQ % -21.53% 25.80% 32,700.00% -106.23% -95.81% -15.68% -
  Horiz. % 70.80% 90.22% 71.72% -0.22% 3.53% 84.32% 100.00%
NP to SH 4,951 6,346 4,646 -392 218 5,815 7,361 -23.18%
  QoQ % -21.98% 36.59% 1,285.20% -279.82% -96.25% -21.00% -
  Horiz. % 67.26% 86.21% 63.12% -5.33% 2.96% 79.00% 100.00%
Tax Rate 38.71 % 23.19 % 18.88 % 109.63 % 80.03 % 21.22 % 0.76 % 1,264.26%
  QoQ % 66.93% 22.83% -82.78% 36.99% 277.14% 2,692.10% -
  Horiz. % 5,093.42% 3,051.32% 2,484.21% 14,425.00% 10,530.26% 2,792.11% 100.00%
Total Cost 77,340 84,969 70,819 65,818 75,452 74,815 72,362 4.52%
  QoQ % -8.98% 19.98% 7.60% -12.77% 0.85% 3.39% -
  Horiz. % 106.88% 117.42% 97.87% 90.96% 104.27% 103.39% 100.00%
Net Worth 156,692 158,172 151,521 147,453 149,050 157,259 151,871 2.10%
  QoQ % -0.94% 4.39% 2.76% -1.07% -5.22% 3.55% -
  Horiz. % 103.17% 104.15% 99.77% 97.09% 98.14% 103.55% 100.00%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 4,052 - 6,825 - - - 8,209 -37.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.36% 0.00% 83.14% 0.00% 0.00% 0.00% 100.00%
Div Payout % 81.85 % - % 146.91 % - % - % - % 111.52 % -18.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.39% 0.00% 131.73% 0.00% 0.00% 0.00% 100.00%
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 156,692 158,172 151,521 147,453 149,050 157,259 151,871 2.10%
  QoQ % -0.94% 4.39% 2.76% -1.07% -5.22% 3.55% -
  Horiz. % 103.17% 104.15% 99.77% 97.09% 98.14% 103.55% 100.00%
NOSH 135,080 135,190 136,506 136,531 136,744 136,747 136,821 -0.85%
  QoQ % -0.08% -0.96% -0.02% -0.16% -0.00% -0.05% -
  Horiz. % 98.73% 98.81% 99.77% 99.79% 99.94% 99.95% 100.00%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 6.97 % 7.99 % 7.65 % -0.03 % 0.38 % 8.44 % 10.16 % -22.16%
  QoQ % -12.77% 4.44% 25,600.00% -107.89% -95.50% -16.93% -
  Horiz. % 68.60% 78.64% 75.30% -0.30% 3.74% 83.07% 100.00%
ROE 3.16 % 4.01 % 3.07 % -0.27 % 0.15 % 3.70 % 4.85 % -24.79%
  QoQ % -21.20% 30.62% 1,237.04% -280.00% -95.95% -23.71% -
  Horiz. % 65.15% 82.68% 63.30% -5.57% 3.09% 76.29% 100.00%
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 61.54 68.31 56.18 48.19 55.39 59.76 58.87 2.99%
  QoQ % -9.91% 21.59% 16.58% -13.00% -7.31% 1.51% -
  Horiz. % 104.54% 116.04% 95.43% 81.86% 94.09% 101.51% 100.00%
EPS 3.67 4.69 3.40 -0.29 0.16 4.25 5.38 -22.45%
  QoQ % -21.75% 37.94% 1,272.41% -281.25% -96.24% -21.00% -
  Horiz. % 68.22% 87.17% 63.20% -5.39% 2.97% 79.00% 100.00%
DPS 3.00 0.00 5.00 0.00 0.00 0.00 6.00 -36.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 83.33% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1600 1.1700 1.1100 1.0800 1.0900 1.1500 1.1100 2.97%
  QoQ % -0.85% 5.41% 2.78% -0.92% -5.22% 3.60% -
  Horiz. % 104.50% 105.41% 100.00% 97.30% 98.20% 103.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 134,904
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 60.57 67.29 55.87 47.94 55.18 59.54 58.68 2.13%
  QoQ % -9.99% 20.44% 16.54% -13.12% -7.32% 1.47% -
  Horiz. % 103.22% 114.67% 95.21% 81.70% 94.04% 101.47% 100.00%
EPS 3.61 4.62 3.39 -0.29 0.16 4.24 5.36 -23.11%
  QoQ % -21.86% 36.28% 1,268.97% -281.25% -96.23% -20.90% -
  Horiz. % 67.35% 86.19% 63.25% -5.41% 2.99% 79.10% 100.00%
DPS 2.95 0.00 4.97 0.00 0.00 0.00 5.98 -37.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.33% 0.00% 83.11% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1417 1.1524 1.1040 1.0743 1.0860 1.1458 1.1065 2.10%
  QoQ % -0.93% 4.38% 2.76% -1.08% -5.22% 3.55% -
  Horiz. % 103.18% 104.15% 99.77% 97.09% 98.15% 103.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.8300 0.8650 0.8700 0.9000 1.2500 1.5100 1.4500 -
P/RPS 1.35 1.27 1.55 1.87 2.26 2.53 2.46 -32.90%
  QoQ % 6.30% -18.06% -17.11% -17.26% -10.67% 2.85% -
  Horiz. % 54.88% 51.63% 63.01% 76.02% 91.87% 102.85% 100.00%
P/EPS 22.65 18.43 25.56 -313.46 784.08 35.51 26.95 -10.91%
  QoQ % 22.90% -27.90% 108.15% -139.98% 2,108.05% 31.76% -
  Horiz. % 84.04% 68.39% 94.84% -1,163.12% 2,909.39% 131.76% 100.00%
EY 4.42 5.43 3.91 -0.32 0.13 2.82 3.71 12.35%
  QoQ % -18.60% 38.87% 1,321.88% -346.15% -95.39% -23.99% -
  Horiz. % 119.14% 146.36% 105.39% -8.63% 3.50% 76.01% 100.00%
DY 3.61 0.00 5.75 0.00 0.00 0.00 4.14 -8.71%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.20% 0.00% 138.89% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.72 0.74 0.78 0.83 1.15 1.31 1.31 -32.83%
  QoQ % -2.70% -5.13% -6.02% -27.83% -12.21% 0.00% -
  Horiz. % 54.96% 56.49% 59.54% 63.36% 87.79% 100.00% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 19/03/19 12/12/18 27/09/18 28/06/18 23/03/18 14/12/17 28/09/17 -
Price 0.9050 0.8950 0.8800 0.8650 1.2000 1.5000 1.5000 -
P/RPS 1.47 1.31 1.57 1.79 2.17 2.51 2.55 -30.66%
  QoQ % 12.21% -16.56% -12.29% -17.51% -13.55% -1.57% -
  Horiz. % 57.65% 51.37% 61.57% 70.20% 85.10% 98.43% 100.00%
P/EPS 24.69 19.07 25.86 -301.27 752.72 35.27 27.88 -7.76%
  QoQ % 29.47% -26.26% 108.58% -140.02% 2,034.16% 26.51% -
  Horiz. % 88.56% 68.40% 92.75% -1,080.60% 2,699.86% 126.51% 100.00%
EY 4.05 5.24 3.87 -0.33 0.13 2.83 3.59 8.35%
  QoQ % -22.71% 35.40% 1,272.73% -353.85% -95.41% -21.17% -
  Horiz. % 112.81% 145.96% 107.80% -9.19% 3.62% 78.83% 100.00%
DY 3.31 0.00 5.68 0.00 0.00 0.00 4.00 -11.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.75% 0.00% 142.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.78 0.76 0.79 0.80 1.10 1.30 1.35 -30.56%
  QoQ % 2.63% -3.80% -1.25% -27.27% -15.38% -3.70% -
  Horiz. % 57.78% 56.30% 58.52% 59.26% 81.48% 96.30% 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.
 


 

291  387  521  1006 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.26-0.005 
 HIBISCS 1.11+0.05 
 MYEG 1.37+0.07 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 HSI-C5D 0.34+0.025 
 DAYANG 1.33-0.06 
 ORION 0.21+0.01 
 HSI-C3V 0.05+0.015 
 SAPNRG 0.34-0.01 
Partners & Brokers