Highlights

[JAYCORP] YoY Annualized 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 -     146.78%    YoY -     9.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 369,404 326,856 296,348 306,744 257,096 231,008 215,668 9.38%
  YoY % 13.02% 10.29% -3.39% 19.31% 11.29% 7.11% -
  Horiz. % 171.28% 151.56% 137.41% 142.23% 119.21% 107.11% 100.00%
PBT 38,444 35,028 31,508 25,052 13,848 14,448 6,336 35.03%
  YoY % 9.75% 11.17% 25.77% 80.91% -4.15% 128.03% -
  Horiz. % 606.76% 552.84% 497.29% 395.39% 218.56% 228.03% 100.00%
Tax -8,916 -7,432 -6,796 -3,376 -5,384 -3,424 -2,584 22.92%
  YoY % -19.97% -9.36% -101.30% 37.30% -57.24% -32.51% -
  Horiz. % 345.05% 287.62% 263.00% 130.65% 208.36% 132.51% 100.00%
NP 29,528 27,596 24,712 21,676 8,464 11,024 3,752 41.01%
  YoY % 7.00% 11.67% 14.01% 156.10% -23.22% 193.82% -
  Horiz. % 786.99% 735.50% 658.64% 577.72% 225.59% 293.82% 100.00%
NP to SH 25,384 23,260 21,852 21,820 4,624 8,840 3,484 39.21%
  YoY % 9.13% 6.44% 0.15% 371.89% -47.69% 153.73% -
  Horiz. % 728.59% 667.62% 627.21% 626.29% 132.72% 253.73% 100.00%
Tax Rate 23.19 % 21.22 % 21.57 % 13.48 % 38.88 % 23.70 % 40.78 % -8.97%
  YoY % 9.28% -1.62% 60.01% -65.33% 64.05% -41.88% -
  Horiz. % 56.87% 52.04% 52.89% 33.06% 95.34% 58.12% 100.00%
Total Cost 339,876 299,260 271,636 285,068 248,632 219,984 211,916 8.19%
  YoY % 13.57% 10.17% -4.71% 14.65% 13.02% 3.81% -
  Horiz. % 160.38% 141.22% 128.18% 134.52% 117.33% 103.81% 100.00%
Net Worth 158,172 157,259 150,609 135,349 126,479 122,777 121,123 4.55%
  YoY % 0.58% 4.42% 11.27% 7.01% 3.02% 1.37% -
  Horiz. % 130.59% 129.83% 124.34% 111.75% 104.42% 101.37% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 158,172 157,259 150,609 135,349 126,479 122,777 121,123 4.55%
  YoY % 0.58% 4.42% 11.27% 7.01% 3.02% 1.37% -
  Horiz. % 130.59% 129.83% 124.34% 111.75% 104.42% 101.37% 100.00%
NOSH 135,190 136,747 136,917 136,716 135,999 136,419 136,093 -0.11%
  YoY % -1.14% -0.12% 0.15% 0.53% -0.31% 0.24% -
  Horiz. % 99.34% 100.48% 100.61% 100.46% 99.93% 100.24% 100.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 7.99 % 8.44 % 8.34 % 7.07 % 3.29 % 4.77 % 1.74 % 28.91%
  YoY % -5.33% 1.20% 17.96% 114.89% -31.03% 174.14% -
  Horiz. % 459.20% 485.06% 479.31% 406.32% 189.08% 274.14% 100.00%
ROE 16.05 % 14.79 % 14.51 % 16.12 % 3.66 % 7.20 % 2.88 % 33.13%
  YoY % 8.52% 1.93% -9.99% 340.44% -49.17% 150.00% -
  Horiz. % 557.29% 513.54% 503.82% 559.72% 127.08% 250.00% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 273.25 239.02 216.44 224.36 189.04 169.34 158.47 9.50%
  YoY % 14.32% 10.43% -3.53% 18.68% 11.63% 6.86% -
  Horiz. % 172.43% 150.83% 136.58% 141.58% 119.29% 106.86% 100.00%
EPS 18.76 17.00 15.96 15.96 3.40 6.48 2.56 39.35%
  YoY % 10.35% 6.52% 0.00% 369.41% -47.53% 153.13% -
  Horiz. % 732.81% 664.06% 623.44% 623.44% 132.81% 253.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1700 1.1500 1.1000 0.9900 0.9300 0.9000 0.8900 4.66%
  YoY % 1.74% 4.55% 11.11% 6.45% 3.33% 1.12% -
  Horiz. % 131.46% 129.21% 123.60% 111.24% 104.49% 101.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 134,904
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 269.15 238.15 215.92 223.49 187.32 168.31 157.14 9.38%
  YoY % 13.02% 10.30% -3.39% 19.31% 11.29% 7.11% -
  Horiz. % 171.28% 151.55% 137.41% 142.22% 119.21% 107.11% 100.00%
EPS 18.49 16.95 15.92 15.90 3.37 6.44 2.54 39.19%
  YoY % 9.09% 6.47% 0.13% 371.81% -47.67% 153.54% -
  Horiz. % 727.95% 667.32% 626.77% 625.98% 132.68% 253.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1524 1.1458 1.0973 0.9862 0.9215 0.8946 0.8825 4.55%
  YoY % 0.58% 4.42% 11.27% 7.02% 3.01% 1.37% -
  Horiz. % 130.58% 129.84% 124.34% 111.75% 104.42% 101.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.8650 1.5100 1.4100 0.8750 0.7200 0.5100 0.5100 -
P/RPS 0.32 0.63 0.65 0.39 0.38 0.30 0.32 -
  YoY % -49.21% -3.08% 66.67% 2.63% 26.67% -6.25% -
  Horiz. % 100.00% 196.88% 203.12% 121.88% 118.75% 93.75% 100.00%
P/EPS 4.61 8.88 8.83 5.48 21.18 7.87 19.92 -21.64%
  YoY % -48.09% 0.57% 61.13% -74.13% 169.12% -60.49% -
  Horiz. % 23.14% 44.58% 44.33% 27.51% 106.33% 39.51% 100.00%
EY 21.71 11.26 11.32 18.24 4.72 12.71 5.02 27.63%
  YoY % 92.81% -0.53% -37.94% 286.44% -62.86% 153.19% -
  Horiz. % 432.47% 224.30% 225.50% 363.35% 94.02% 253.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.74 1.31 1.28 0.88 0.77 0.57 0.57 4.44%
  YoY % -43.51% 2.34% 45.45% 14.29% 35.09% 0.00% -
  Horiz. % 129.82% 229.82% 224.56% 154.39% 135.09% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 12/12/18 14/12/17 16/12/16 14/12/15 18/12/14 18/12/13 13/12/12 -
Price 0.8950 1.5000 1.4000 1.0800 0.6200 0.5450 0.5100 -
P/RPS 0.33 0.63 0.65 0.48 0.33 0.32 0.32 0.51%
  YoY % -47.62% -3.08% 35.42% 45.45% 3.13% 0.00% -
  Horiz. % 103.13% 196.88% 203.12% 150.00% 103.13% 100.00% 100.00%
P/EPS 4.77 8.82 8.77 6.77 18.24 8.41 19.92 -21.19%
  YoY % -45.92% 0.57% 29.54% -62.88% 116.88% -57.78% -
  Horiz. % 23.95% 44.28% 44.03% 33.99% 91.57% 42.22% 100.00%
EY 20.98 11.34 11.40 14.78 5.48 11.89 5.02 26.90%
  YoY % 85.01% -0.53% -22.87% 169.71% -53.91% 136.85% -
  Horiz. % 417.93% 225.90% 227.09% 294.42% 109.16% 236.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.76 1.30 1.27 1.09 0.67 0.61 0.57 4.91%
  YoY % -41.54% 2.36% 16.51% 62.69% 9.84% 7.02% -
  Horiz. % 133.33% 228.07% 222.81% 191.23% 117.54% 107.02% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers