Highlights

[JAYCORP] QoQ TTM 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 -     1.42%    YoY -     18.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 299,942 303,799 316,637 320,451 312,824 300,418 290,902 2.07%
  QoQ % -1.27% -4.05% -1.19% 2.44% 4.13% 3.27% -
  Horiz. % 103.11% 104.43% 108.85% 110.16% 107.54% 103.27% 100.00%
PBT 17,625 18,636 28,434 33,915 33,035 29,847 25,822 -22.53%
  QoQ % -5.42% -34.46% -16.16% 2.66% 10.68% 15.59% -
  Horiz. % 68.26% 72.17% 110.12% 131.34% 127.93% 115.59% 100.00%
Tax -4,587 -3,284 -5,765 -6,238 -6,079 -6,039 -5,100 -6.84%
  QoQ % -39.68% 43.04% 7.58% -2.62% -0.66% -18.41% -
  Horiz. % 89.94% 64.39% 113.04% 122.31% 119.20% 118.41% 100.00%
NP 13,038 15,352 22,669 27,677 26,956 23,808 20,722 -26.64%
  QoQ % -15.07% -32.28% -18.09% 2.67% 13.22% 14.89% -
  Horiz. % 62.92% 74.09% 109.40% 133.56% 130.08% 114.89% 100.00%
NP to SH 10,287 13,002 20,710 25,117 24,765 22,581 19,670 -35.17%
  QoQ % -20.88% -37.22% -17.55% 1.42% 9.67% 14.80% -
  Horiz. % 52.30% 66.10% 105.29% 127.69% 125.90% 114.80% 100.00%
Tax Rate 26.03 % 17.62 % 20.28 % 18.39 % 18.40 % 20.23 % 19.75 % 20.27%
  QoQ % 47.73% -13.12% 10.28% -0.05% -9.05% 2.43% -
  Horiz. % 131.80% 89.22% 102.68% 93.11% 93.16% 102.43% 100.00%
Total Cost 286,904 288,447 293,968 292,774 285,868 276,610 270,180 4.10%
  QoQ % -0.53% -1.88% 0.41% 2.42% 3.35% 2.38% -
  Horiz. % 106.19% 106.76% 108.80% 108.36% 105.81% 102.38% 100.00%
Net Worth 151,521 147,453 149,050 157,259 151,871 151,789 143,676 3.62%
  QoQ % 2.76% -1.07% -5.22% 3.55% 0.05% 5.65% -
  Horiz. % 105.46% 102.63% 103.74% 109.45% 105.70% 105.65% 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 8,209 15,046 15,046 15,046 20,497 13,659 -37.11%
  QoQ % -16.86% -45.44% 0.00% 0.00% -26.59% 50.06% -
  Horiz. % 49.97% 60.10% 110.15% 110.15% 110.15% 150.06% 100.00%
Div Payout % 66.35 % 63.14 % 72.65 % 59.91 % 60.76 % 90.77 % 69.44 % -3.00%
  QoQ % 5.08% -13.09% 21.27% -1.40% -33.06% 30.72% -
  Horiz. % 95.55% 90.93% 104.62% 86.28% 87.50% 130.72% 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 151,521 147,453 149,050 157,259 151,871 151,789 143,676 3.62%
  QoQ % 2.76% -1.07% -5.22% 3.55% 0.05% 5.65% -
  Horiz. % 105.46% 102.63% 103.74% 109.45% 105.70% 105.65% 100.00%
NOSH 136,506 136,531 136,744 136,747 136,821 136,747 136,834 -0.16%
  QoQ % -0.02% -0.16% -0.00% -0.05% 0.05% -0.06% -
  Horiz. % 99.76% 99.78% 99.93% 99.94% 99.99% 99.94% 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 % 5.05 % 7.16 % 8.64 % 8.62 % 7.92 % 7.12 % -28.06%
  QoQ % -13.86% -29.47% -17.13% 0.23% 8.84% 11.24% -
  Horiz. % 61.10% 70.93% 100.56% 121.35% 121.07% 111.24% 100.00%
ROE 6.79 % 8.82 % 13.89 % 15.97 % 16.31 % 14.88 % 13.69 % -37.42%
  QoQ % -23.02% -36.50% -13.02% -2.08% 9.61% 8.69% -
  Horiz. % 49.60% 64.43% 101.46% 116.65% 119.14% 108.69% 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 219.73 222.51 231.55 234.34 228.64 219.69 212.59 2.23%
  QoQ % -1.25% -3.90% -1.19% 2.49% 4.07% 3.34% -
  Horiz. % 103.36% 104.67% 108.92% 110.23% 107.55% 103.34% 100.00%
EPS 7.54 9.52 15.15 18.37 18.10 16.51 14.38 -35.05%
  QoQ % -20.80% -37.16% -17.53% 1.49% 9.63% 14.81% -
  Horiz. % 52.43% 66.20% 105.35% 127.75% 125.87% 114.81% 100.00%
DPS 5.00 6.00 11.00 11.00 11.00 15.00 10.00 -37.08%
  QoQ % -16.67% -45.45% 0.00% 0.00% -26.67% 50.00% -
  Horiz. % 50.00% 60.00% 110.00% 110.00% 110.00% 150.00% 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 218.54 221.35 230.70 233.48 227.92 218.88 211.95 2.07%
  QoQ % -1.27% -4.05% -1.19% 2.44% 4.13% 3.27% -
  Horiz. % 103.11% 104.44% 108.85% 110.16% 107.53% 103.27% 100.00%
EPS 7.50 9.47 15.09 18.30 18.04 16.45 14.33 -35.13%
  QoQ % -20.80% -37.24% -17.54% 1.44% 9.67% 14.79% -
  Horiz. % 52.34% 66.09% 105.30% 127.70% 125.89% 114.79% 100.00%
DPS 4.97 5.98 10.96 10.96 10.96 14.93 9.95 -37.13%
  QoQ % -16.89% -45.44% 0.00% 0.00% -26.59% 50.05% -
  Horiz. % 49.95% 60.10% 110.15% 110.15% 110.15% 150.05% 100.00%
NAPS 1.1040 1.0743 1.0860 1.1458 1.1065 1.1059 1.0468 3.62%
  QoQ % 2.76% -1.08% -5.22% 3.55% 0.05% 5.65% -
  Horiz. % 105.46% 102.63% 103.74% 109.46% 105.70% 105.65% 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 0.40 0.54 0.64 0.63 0.61 0.68 -29.86%
  QoQ % 0.00% -25.93% -15.62% 1.59% 3.28% -10.29% -
  Horiz. % 58.82% 58.82% 79.41% 94.12% 92.65% 89.71% 100.00%
P/EPS 11.54 9.45 8.25 8.22 8.01 8.11 10.02 9.90%
  QoQ % 22.12% 14.55% 0.36% 2.62% -1.23% -19.06% -
  Horiz. % 115.17% 94.31% 82.34% 82.04% 79.94% 80.94% 100.00%
EY 8.66 10.58 12.12 12.16 12.48 12.32 9.98 -9.05%
  QoQ % -18.15% -12.71% -0.33% -2.56% 1.30% 23.45% -
  Horiz. % 86.77% 106.01% 121.44% 121.84% 125.05% 123.45% 100.00%
DY 5.75 6.67 8.80 7.28 7.59 11.19 6.94 -11.82%
  QoQ % -13.79% -24.20% 20.88% -4.08% -32.17% 61.24% -
  Horiz. % 82.85% 96.11% 126.80% 104.90% 109.37% 161.24% 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 1.3400 -
P/RPS 0.40 0.39 0.52 0.64 0.66 0.62 0.63 -26.19%
  QoQ % 2.56% -25.00% -18.75% -3.03% 6.45% -1.59% -
  Horiz. % 63.49% 61.90% 82.54% 101.59% 104.76% 98.41% 100.00%
P/EPS 11.68 9.08 7.92 8.17 8.29 8.24 9.32 16.29%
  QoQ % 28.63% 14.65% -3.06% -1.45% 0.61% -11.59% -
  Horiz. % 125.32% 97.42% 84.98% 87.66% 88.95% 88.41% 100.00%
EY 8.56 11.01 12.62 12.24 12.07 12.14 10.73 -14.02%
  QoQ % -22.25% -12.76% 3.10% 1.41% -0.58% 13.14% -
  Horiz. % 79.78% 102.61% 117.61% 114.07% 112.49% 113.14% 100.00%
DY 5.68 6.94 9.17 7.33 7.33 11.03 7.46 -16.66%
  QoQ % -18.16% -24.32% 25.10% 0.00% -33.54% 47.86% -
  Horiz. % 76.14% 93.03% 122.92% 98.26% 98.26% 147.86% 100.00%
P/NAPS 0.79 0.80 1.10 1.30 1.35 1.23 1.28 -27.57%
  QoQ % -1.25% -27.27% -15.38% -3.70% 9.76% -3.91% -
  Horiz. % 61.72% 62.50% 85.94% 101.56% 105.47% 96.09% 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