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
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 65,926 83,133 92,351 76,687 65,800 75,741 81,714 -13.37%
  QoQ % -20.70% -9.98% 20.43% 16.55% -13.12% -7.31% -
  Horiz. % 80.68% 101.74% 113.02% 93.85% 80.52% 92.69% 100.00%
PBT 5,162 9,452 9,611 7,234 187 1,447 8,757 -29.76%
  QoQ % -45.39% -1.65% 32.86% 3,768.45% -87.08% -83.48% -
  Horiz. % 58.95% 107.94% 109.75% 82.61% 2.14% 16.52% 100.00%
Tax -1,333 -3,659 -2,229 -1,366 -205 -1,158 -1,858 -19.91%
  QoQ % 63.57% -64.15% -63.18% -566.34% 82.30% 37.67% -
  Horiz. % 71.74% 196.93% 119.97% 73.52% 11.03% 62.33% 100.00%
NP 3,829 5,793 7,382 5,868 -18 289 6,899 -32.54%
  QoQ % -33.90% -21.53% 25.80% 32,700.00% -106.23% -95.81% -
  Horiz. % 55.50% 83.97% 107.00% 85.06% -0.26% 4.19% 100.00%
NP to SH 3,851 4,951 6,346 4,646 -392 218 5,815 -24.08%
  QoQ % -22.22% -21.98% 36.59% 1,285.20% -279.82% -96.25% -
  Horiz. % 66.23% 85.14% 109.13% 79.90% -6.74% 3.75% 100.00%
Tax Rate 25.82 % 38.71 % 23.19 % 18.88 % 109.63 % 80.03 % 21.22 % 14.02%
  QoQ % -33.30% 66.93% 22.83% -82.78% 36.99% 277.14% -
  Horiz. % 121.68% 182.42% 109.28% 88.97% 516.64% 377.14% 100.00%
Total Cost 62,097 77,340 84,969 70,819 65,818 75,452 74,815 -11.71%
  QoQ % -19.71% -8.98% 19.98% 7.60% -12.77% 0.85% -
  Horiz. % 83.00% 103.37% 113.57% 94.66% 87.97% 100.85% 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 % - % 81.85 % - % 146.91 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 55.71% 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 5.81 % 6.97 % 7.99 % 7.65 % -0.03 % 0.38 % 8.44 % -22.09%
  QoQ % -16.64% -12.77% 4.44% 25,600.00% -107.89% -95.50% -
  Horiz. % 68.84% 82.58% 94.67% 90.64% -0.36% 4.50% 100.00%
ROE 2.48 % 3.16 % 4.01 % 3.07 % -0.27 % 0.15 % 3.70 % -23.47%
  QoQ % -21.52% -21.20% 30.62% 1,237.04% -280.00% -95.95% -
  Horiz. % 67.03% 85.41% 108.38% 82.97% -7.30% 4.05% 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 48.81 61.54 68.31 56.18 48.19 55.39 59.76 -12.66%
  QoQ % -20.69% -9.91% 21.59% 16.58% -13.00% -7.31% -
  Horiz. % 81.68% 102.98% 114.31% 94.01% 80.64% 92.69% 100.00%
EPS 2.85 3.67 4.69 3.40 -0.29 0.16 4.25 -23.44%
  QoQ % -22.34% -21.75% 37.94% 1,272.41% -281.25% -96.24% -
  Horiz. % 67.06% 86.35% 110.35% 80.00% -6.82% 3.76% 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 48.03 60.57 67.29 55.87 47.94 55.18 59.54 -13.38%
  QoQ % -20.70% -9.99% 20.44% 16.54% -13.12% -7.32% -
  Horiz. % 80.67% 101.73% 113.02% 93.84% 80.52% 92.68% 100.00%
EPS 2.81 3.61 4.62 3.39 -0.29 0.16 4.24 -24.04%
  QoQ % -22.16% -21.86% 36.28% 1,268.97% -281.25% -96.23% -
  Horiz. % 66.27% 85.14% 108.96% 79.95% -6.84% 3.77% 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 1.92 1.35 1.27 1.55 1.87 2.26 2.53 -16.84%
  QoQ % 42.22% 6.30% -18.06% -17.11% -17.26% -10.67% -
  Horiz. % 75.89% 53.36% 50.20% 61.26% 73.91% 89.33% 100.00%
P/EPS 32.80 22.65 18.43 25.56 -313.46 784.08 35.51 -5.17%
  QoQ % 44.81% 22.90% -27.90% 108.15% -139.98% 2,108.05% -
  Horiz. % 92.37% 63.78% 51.90% 71.98% -882.74% 2,208.05% 100.00%
EY 3.05 4.42 5.43 3.91 -0.32 0.13 2.82 5.38%
  QoQ % -31.00% -18.60% 38.87% 1,321.88% -346.15% -95.39% -
  Horiz. % 108.16% 156.74% 192.55% 138.65% -11.35% 4.61% 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 2.15 1.47 1.31 1.57 1.79 2.17 2.51 -9.83%
  QoQ % 46.26% 12.21% -16.56% -12.29% -17.51% -13.55% -
  Horiz. % 85.66% 58.57% 52.19% 62.55% 71.31% 86.45% 100.00%
P/EPS 36.83 24.69 19.07 25.86 -301.27 752.72 35.27 2.94%
  QoQ % 49.17% 29.47% -26.26% 108.58% -140.02% 2,034.16% -
  Horiz. % 104.42% 70.00% 54.07% 73.32% -854.18% 2,134.16% 100.00%
EY 2.72 4.05 5.24 3.87 -0.33 0.13 2.83 -2.62%
  QoQ % -32.84% -22.71% 35.40% 1,272.73% -353.85% -95.41% -
  Horiz. % 96.11% 143.11% 185.16% 136.75% -11.66% 4.59% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
8. [转贴] [Facebook live video:浅谈Naim holdings bhd (Naim)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers