Highlights

[JAYCORP] YoY Cumulative Quarter Result on 2018-04-30 [#3]

Stock [JAYCORP]: JAYCORP BHD
Announcement Date 28-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 30-Apr-2018  [#3]
Profit Trend QoQ -     -6.50%    YoY -     -67.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 221,786 241,411 223,251 232,280 221,288 178,612 176,381 3.89%
  YoY % -8.13% 8.13% -3.89% 4.97% 23.89% 1.26% -
  Horiz. % 125.74% 136.87% 126.57% 131.69% 125.46% 101.26% 100.00%
PBT 17,970 24,224 10,391 24,790 21,020 11,304 10,211 9.87%
  YoY % -25.82% 133.12% -58.08% 17.94% 85.95% 10.70% -
  Horiz. % 175.99% 237.23% 101.76% 242.78% 205.86% 110.70% 100.00%
Tax -5,894 -7,221 -3,221 -6,016 -4,941 -3,458 -2,290 17.05%
  YoY % 18.38% -124.19% 46.46% -21.76% -42.89% -51.00% -
  Horiz. % 257.38% 315.33% 140.66% 262.71% 215.76% 151.00% 100.00%
NP 12,076 17,003 7,170 18,774 16,079 7,846 7,921 7.27%
  YoY % -28.98% 137.14% -61.81% 16.76% 104.93% -0.95% -
  Horiz. % 152.46% 214.66% 90.52% 237.02% 202.99% 99.05% 100.00%
NP to SH 12,343 15,148 5,641 17,405 15,967 6,171 6,919 10.12%
  YoY % -18.52% 168.53% -67.59% 9.01% 158.74% -10.81% -
  Horiz. % 178.39% 218.93% 81.53% 251.55% 230.77% 89.19% 100.00%
Tax Rate 32.80 % 29.81 % 31.00 % 24.27 % 23.51 % 30.59 % 22.43 % 6.53%
  YoY % 10.03% -3.84% 27.73% 3.23% -23.14% 36.38% -
  Horiz. % 146.23% 132.90% 138.21% 108.20% 104.81% 136.38% 100.00%
Total Cost 209,710 224,408 216,081 213,506 205,209 170,766 168,460 3.71%
  YoY % -6.55% 3.85% 1.21% 4.04% 20.17% 1.37% -
  Horiz. % 124.49% 133.21% 128.27% 126.74% 121.81% 101.37% 100.00%
Net Worth 163,251 155,341 147,453 151,763 139,557 127,251 124,432 4.63%
  YoY % 5.09% 5.35% -2.84% 8.75% 9.67% 2.27% -
  Horiz. % 131.20% 124.84% 118.50% 121.96% 112.15% 102.27% 100.00%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div - - - 6,836 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 39.28 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 163,251 155,341 147,453 151,763 139,557 127,251 124,432 4.63%
  YoY % 5.09% 5.35% -2.84% 8.75% 9.67% 2.27% -
  Horiz. % 131.20% 124.84% 118.50% 121.96% 112.15% 102.27% 100.00%
NOSH 134,919 135,080 136,531 136,724 136,820 136,829 136,739 -0.22%
  YoY % -0.12% -1.06% -0.14% -0.07% -0.01% 0.07% -
  Horiz. % 98.67% 98.79% 99.85% 99.99% 100.06% 100.07% 100.00%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 5.44 % 7.04 % 3.21 % 8.08 % 7.27 % 4.39 % 4.49 % 3.25%
  YoY % -22.73% 119.31% -60.27% 11.14% 65.60% -2.23% -
  Horiz. % 121.16% 156.79% 71.49% 179.96% 161.92% 97.77% 100.00%
ROE 7.56 % 9.75 % 3.83 % 11.47 % 11.44 % 4.85 % 5.56 % 5.25%
  YoY % -22.46% 154.57% -66.61% 0.26% 135.88% -12.77% -
  Horiz. % 135.97% 175.36% 68.88% 206.29% 205.76% 87.23% 100.00%
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 164.38 178.72 163.52 169.89 161.74 130.54 128.99 4.12%
  YoY % -8.02% 9.30% -3.75% 5.04% 23.90% 1.20% -
  Horiz. % 127.44% 138.55% 126.77% 131.71% 125.39% 101.20% 100.00%
EPS 9.15 11.21 4.13 12.73 11.67 4.51 5.06 10.37%
  YoY % -18.38% 171.43% -67.56% 9.08% 158.76% -10.87% -
  Horiz. % 180.83% 221.54% 81.62% 251.58% 230.63% 89.13% 100.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2100 1.1500 1.0800 1.1100 1.0200 0.9300 0.9100 4.86%
  YoY % 5.22% 6.48% -2.70% 8.82% 9.68% 2.20% -
  Horiz. % 132.97% 126.37% 118.68% 121.98% 112.09% 102.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 137,250
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 161.59 175.89 162.66 169.24 161.23 130.14 128.51 3.89%
  YoY % -8.13% 8.13% -3.89% 4.97% 23.89% 1.27% -
  Horiz. % 125.74% 136.87% 126.57% 131.69% 125.46% 101.27% 100.00%
EPS 8.99 11.04 4.11 12.68 11.63 4.50 5.04 10.12%
  YoY % -18.57% 168.61% -67.59% 9.03% 158.44% -10.71% -
  Horiz. % 178.37% 219.05% 81.55% 251.59% 230.75% 89.29% 100.00%
DPS 0.00 0.00 0.00 4.98 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.1894 1.1318 1.0743 1.1057 1.0168 0.9271 0.9066 4.62%
  YoY % 5.09% 5.35% -2.84% 8.74% 9.68% 2.26% -
  Horiz. % 131.19% 124.84% 118.50% 121.96% 112.16% 102.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 0.8000 0.9350 0.9000 1.3400 0.9650 0.6850 0.7550 -
P/RPS 0.49 0.52 0.55 0.79 0.60 0.52 0.59 -3.05%
  YoY % -5.77% -5.45% -30.38% 31.67% 15.38% -11.86% -
  Horiz. % 83.05% 88.14% 93.22% 133.90% 101.69% 88.14% 100.00%
P/EPS 8.74 8.34 21.78 10.53 8.27 15.19 14.92 -8.52%
  YoY % 4.80% -61.71% 106.84% 27.33% -45.56% 1.81% -
  Horiz. % 58.58% 55.90% 145.98% 70.58% 55.43% 101.81% 100.00%
EY 11.44 11.99 4.59 9.50 12.09 6.58 6.70 9.32%
  YoY % -4.59% 161.22% -51.68% -21.42% 83.74% -1.79% -
  Horiz. % 170.75% 178.96% 68.51% 141.79% 180.45% 98.21% 100.00%
DY 0.00 0.00 0.00 3.73 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.66 0.81 0.83 1.21 0.95 0.74 0.83 -3.74%
  YoY % -18.52% -2.41% -31.40% 27.37% 28.38% -10.84% -
  Horiz. % 79.52% 97.59% 100.00% 145.78% 114.46% 89.16% 100.00%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 18/06/20 20/06/19 28/06/18 23/06/17 24/06/16 25/06/15 26/06/14 -
Price 0.8450 1.0500 0.8650 1.3600 1.0400 0.7200 0.7300 -
P/RPS 0.51 0.59 0.53 0.80 0.64 0.55 0.57 -1.84%
  YoY % -13.56% 11.32% -33.75% 25.00% 16.36% -3.51% -
  Horiz. % 89.47% 103.51% 92.98% 140.35% 112.28% 96.49% 100.00%
P/EPS 9.24 9.36 20.94 10.68 8.91 15.96 14.43 -7.15%
  YoY % -1.28% -55.30% 96.07% 19.87% -44.17% 10.60% -
  Horiz. % 64.03% 64.86% 145.11% 74.01% 61.75% 110.60% 100.00%
EY 10.83 10.68 4.78 9.36 11.22 6.26 6.93 7.72%
  YoY % 1.40% 123.43% -48.93% -16.58% 79.23% -9.67% -
  Horiz. % 156.28% 154.11% 68.98% 135.06% 161.90% 90.33% 100.00%
DY 0.00 0.00 0.00 3.68 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.70 0.91 0.80 1.23 1.02 0.77 0.80 -2.20%
  YoY % -23.08% 13.75% -34.96% 20.59% 32.47% -3.75% -
  Horiz. % 87.50% 113.75% 100.00% 153.75% 127.50% 96.25% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

298  640  530  486 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.17-0.065 
 CAREPLS 1.76+0.27 
 COMFORT 3.84+0.41 
 SUPERMX-HB 0.19-0.045 
 MQTECH 0.0850.00 
 AT 0.085+0.005 
 IRIS 0.25-0.02 
 HLT-WA 0.45+0.04 
 HLT 0.73+0.075 
 VIVOCOM 0.040.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers