Highlights

[JAYCORP] YoY Annual (Unaudited) Result on 2017-07-31 [#4]

Stock [JAYCORP]: JAYCORP BHD
Announcement Date 28-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Jul-2017  [#4]
Profit Trend YoY -     18.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 299,935 312,824 289,457 247,907 236,327 209,281 236,612 4.03%
  YoY % -4.12% 8.07% 16.76% 4.90% 12.92% -11.55% -
  Horiz. % 126.76% 132.21% 122.33% 104.77% 99.88% 88.45% 100.00%
PBT 17,625 33,035 26,116 14,336 13,594 9,916 15,381 2.29%
  YoY % -46.65% 26.49% 82.17% 5.46% 37.09% -35.53% -
  Horiz. % 114.59% 214.78% 169.79% 93.21% 88.38% 64.47% 100.00%
Tax -4,587 -6,079 -5,003 -4,622 -3,057 -2,828 -3,433 4.95%
  YoY % 24.54% -21.51% -8.24% -51.19% -8.10% 17.62% -
  Horiz. % 133.61% 177.08% 145.73% 134.63% 89.05% 82.38% 100.00%
NP 13,038 26,956 21,113 9,714 10,537 7,088 11,948 1.47%
  YoY % -51.63% 27.67% 117.35% -7.81% 48.66% -40.68% -
  Horiz. % 109.12% 225.61% 176.71% 81.30% 88.19% 59.32% 100.00%
NP to SH 10,286 24,766 20,982 7,993 8,625 5,086 10,261 0.04%
  YoY % -58.47% 18.03% 162.50% -7.33% 69.58% -50.43% -
  Horiz. % 100.24% 241.36% 204.48% 77.90% 84.06% 49.57% 100.00%
Tax Rate 26.03 % 18.40 % 19.16 % 32.24 % 22.49 % 28.52 % 22.32 % 2.59%
  YoY % 41.47% -3.97% -40.57% 43.35% -21.14% 27.78% -
  Horiz. % 116.62% 82.44% 85.84% 144.44% 100.76% 127.78% 100.00%
Total Cost 286,897 285,868 268,344 238,193 225,790 202,193 224,664 4.16%
  YoY % 0.36% 6.53% 12.66% 5.49% 11.67% -10.00% -
  Horiz. % 127.70% 127.24% 119.44% 106.02% 100.50% 90.00% 100.00%
Net Worth 151,521 151,796 144,971 128,654 125,752 121,681 121,763 3.71%
  YoY % -0.18% 4.71% 12.68% 2.31% 3.35% -0.07% -
  Horiz. % 124.44% 124.66% 119.06% 105.66% 103.28% 99.93% 100.00%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 6,825 15,042 13,676 5,474 4,784 4,785 4,788 6.08%
  YoY % -54.63% 9.99% 149.82% 14.44% -0.02% -0.07% -
  Horiz. % 142.54% 314.15% 285.62% 114.33% 99.91% 99.93% 100.00%
Div Payout % 66.36 % 60.74 % 65.18 % 68.49 % 55.47 % 94.09 % 46.67 % 6.04%
  YoY % 9.25% -6.81% -4.83% 23.47% -41.05% 101.61% -
  Horiz. % 142.19% 130.15% 139.66% 146.75% 118.86% 201.61% 100.00%
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 151,521 151,796 144,971 128,654 125,752 121,681 121,763 3.71%
  YoY % -0.18% 4.71% 12.68% 2.31% 3.35% -0.07% -
  Horiz. % 124.44% 124.66% 119.06% 105.66% 103.28% 99.93% 100.00%
NOSH 136,506 136,753 136,765 136,866 136,687 136,720 136,813 -0.04%
  YoY % -0.18% -0.01% -0.07% 0.13% -0.02% -0.07% -
  Horiz. % 99.78% 99.96% 99.97% 100.04% 99.91% 99.93% 100.00%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 4.35 % 8.62 % 7.29 % 3.92 % 4.46 % 3.39 % 5.05 % -2.46%
  YoY % -49.54% 18.24% 85.97% -12.11% 31.56% -32.87% -
  Horiz. % 86.14% 170.69% 144.36% 77.62% 88.32% 67.13% 100.00%
ROE 6.79 % 16.32 % 14.47 % 6.21 % 6.86 % 4.18 % 8.43 % -3.54%
  YoY % -58.39% 12.79% 133.01% -9.48% 64.11% -50.42% -
  Horiz. % 80.55% 193.59% 171.65% 73.67% 81.38% 49.58% 100.00%
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 219.72 228.75 211.64 181.13 172.90 153.07 172.95 4.07%
  YoY % -3.95% 8.08% 16.84% 4.76% 12.95% -11.49% -
  Horiz. % 127.04% 132.26% 122.37% 104.73% 99.97% 88.51% 100.00%
EPS 7.54 18.11 15.34 5.84 6.31 3.72 7.50 0.09%
  YoY % -58.37% 18.06% 162.67% -7.45% 69.62% -50.40% -
  Horiz. % 100.53% 241.47% 204.53% 77.87% 84.13% 49.60% 100.00%
DPS 5.00 11.00 10.00 4.00 3.50 3.50 3.50 6.12%
  YoY % -54.55% 10.00% 150.00% 14.29% 0.00% 0.00% -
  Horiz. % 142.86% 314.29% 285.71% 114.29% 100.00% 100.00% 100.00%
NAPS 1.1100 1.1100 1.0600 0.9400 0.9200 0.8900 0.8900 3.75%
  YoY % 0.00% 4.72% 12.77% 2.17% 3.37% 0.00% -
  Horiz. % 124.72% 124.72% 119.10% 105.62% 103.37% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 137,250
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 218.53 227.92 210.90 180.62 172.19 152.48 172.39 4.03%
  YoY % -4.12% 8.07% 16.76% 4.90% 12.93% -11.55% -
  Horiz. % 126.76% 132.21% 122.34% 104.77% 99.88% 88.45% 100.00%
EPS 7.49 18.04 15.29 5.82 6.28 3.71 7.48 0.02%
  YoY % -58.48% 17.99% 162.71% -7.32% 69.27% -50.40% -
  Horiz. % 100.13% 241.18% 204.41% 77.81% 83.96% 49.60% 100.00%
DPS 4.97 10.96 9.96 3.99 3.49 3.49 3.49 6.07%
  YoY % -54.65% 10.04% 149.62% 14.33% 0.00% 0.00% -
  Horiz. % 142.41% 314.04% 285.39% 114.33% 100.00% 100.00% 100.00%
NAPS 1.1040 1.1060 1.0563 0.9374 0.9162 0.8866 0.8872 3.71%
  YoY % -0.18% 4.71% 12.68% 2.31% 3.34% -0.07% -
  Horiz. % 124.44% 124.66% 119.06% 105.66% 103.27% 99.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.8700 1.4500 1.0400 1.0500 0.7800 0.5050 0.4700 -
P/RPS 0.40 0.63 0.49 0.58 0.45 0.33 0.27 6.77%
  YoY % -36.51% 28.57% -15.52% 28.89% 36.36% 22.22% -
  Horiz. % 148.15% 233.33% 181.48% 214.81% 166.67% 122.22% 100.00%
P/EPS 11.55 8.01 6.78 17.98 12.36 13.58 6.27 10.71%
  YoY % 44.19% 18.14% -62.29% 45.47% -8.98% 116.59% -
  Horiz. % 184.21% 127.75% 108.13% 286.76% 197.13% 216.59% 100.00%
EY 8.66 12.49 14.75 5.56 8.09 7.37 15.96 -9.68%
  YoY % -30.66% -15.32% 165.29% -31.27% 9.77% -53.82% -
  Horiz. % 54.26% 78.26% 92.42% 34.84% 50.69% 46.18% 100.00%
DY 5.75 7.59 9.62 3.81 4.49 6.93 7.45 -4.22%
  YoY % -24.24% -21.10% 152.49% -15.14% -35.21% -6.98% -
  Horiz. % 77.18% 101.88% 129.13% 51.14% 60.27% 93.02% 100.00%
P/NAPS 0.78 1.31 0.98 1.12 0.85 0.57 0.53 6.65%
  YoY % -40.46% 33.67% -12.50% 31.76% 49.12% 7.55% -
  Horiz. % 147.17% 247.17% 184.91% 211.32% 160.38% 107.55% 100.00%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 27/09/18 28/09/17 29/09/16 29/09/15 26/09/14 27/09/13 28/09/12 -
Price 0.8800 1.5000 1.3200 0.9300 0.7700 0.5200 0.4900 -
P/RPS 0.40 0.66 0.62 0.51 0.45 0.34 0.28 6.12%
  YoY % -39.39% 6.45% 21.57% 13.33% 32.35% 21.43% -
  Horiz. % 142.86% 235.71% 221.43% 182.14% 160.71% 121.43% 100.00%
P/EPS 11.68 8.28 8.60 15.92 12.20 13.98 6.53 10.17%
  YoY % 41.06% -3.72% -45.98% 30.49% -12.73% 114.09% -
  Horiz. % 178.87% 126.80% 131.70% 243.80% 186.83% 214.09% 100.00%
EY 8.56 12.07 11.62 6.28 8.19 7.15 15.31 -9.23%
  YoY % -29.08% 3.87% 85.03% -23.32% 14.55% -53.30% -
  Horiz. % 55.91% 78.84% 75.90% 41.02% 53.49% 46.70% 100.00%
DY 5.68 7.33 7.58 4.30 4.55 6.73 7.14 -3.74%
  YoY % -22.51% -3.30% 76.28% -5.49% -32.39% -5.74% -
  Horiz. % 79.55% 102.66% 106.16% 60.22% 63.73% 94.26% 100.00%
P/NAPS 0.79 1.35 1.25 0.99 0.84 0.58 0.55 6.22%
  YoY % -41.48% 8.00% 26.26% 17.86% 44.83% 5.45% -
  Horiz. % 143.64% 245.45% 227.27% 180.00% 152.73% 105.45% 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.
 


 

194  286  576  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.36-0.01 
 NETX 0.015-0.005 
 HSI-C5J 0.135-0.075 
 HSI-C5P 0.30-0.05 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-H6R 0.355+0.035 
 MQTECH 0.030.00 
Partners & Brokers