Highlights

[JAYCORP] YoY Cumulative 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 -     -38.30%    YoY -     9.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 92,351 81,714 74,087 76,686 64,274 57,752 53,917 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 9,611 8,757 7,877 6,263 3,462 3,612 1,584 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 -2,229 -1,858 -1,699 -844 -1,346 -856 -646 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 7,382 6,899 6,178 5,419 2,116 2,756 938 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 6,346 5,815 5,463 5,455 1,156 2,210 871 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 84,969 74,815 67,909 71,267 62,158 54,996 52,979 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 4.01 % 3.70 % 3.63 % 4.03 % 0.91 % 1.80 % 0.72 % 33.12%
  YoY % 8.38% 1.93% -9.93% 342.86% -49.44% 150.00% -
  Horiz. % 556.94% 513.89% 504.17% 559.72% 126.39% 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 68.31 59.76 54.11 56.09 47.26 42.33 39.62 9.50%
  YoY % 14.31% 10.44% -3.53% 18.68% 11.65% 6.84% -
  Horiz. % 172.41% 150.83% 136.57% 141.57% 119.28% 106.84% 100.00%
EPS 4.69 4.25 3.99 3.99 0.85 1.62 0.64 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 - 137,250
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 67.29 59.54 53.98 55.87 46.83 42.08 39.28 9.38%
  YoY % 13.02% 10.30% -3.38% 19.30% 11.29% 7.13% -
  Horiz. % 171.31% 151.58% 137.42% 142.24% 119.22% 107.13% 100.00%
EPS 4.62 4.24 3.98 3.97 0.84 1.61 0.63 39.36%
  YoY % 8.96% 6.53% 0.25% 372.62% -47.83% 155.56% -
  Horiz. % 733.33% 673.02% 631.75% 630.16% 133.33% 255.56% 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 1.27 2.53 2.61 1.56 1.52 1.20 1.29 -0.26%
  YoY % -49.80% -3.07% 67.31% 2.63% 26.67% -6.98% -
  Horiz. % 98.45% 196.12% 202.33% 120.93% 117.83% 93.02% 100.00%
P/EPS 18.43 35.51 35.34 21.93 84.71 31.48 79.69 -21.64%
  YoY % -48.10% 0.48% 61.15% -74.11% 169.09% -60.50% -
  Horiz. % 23.13% 44.56% 44.35% 27.52% 106.30% 39.50% 100.00%
EY 5.43 2.82 2.83 4.56 1.18 3.18 1.25 27.72%
  YoY % 92.55% -0.35% -37.94% 286.44% -62.89% 154.40% -
  Horiz. % 434.40% 225.60% 226.40% 364.80% 94.40% 254.40% 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 1.31 2.51 2.59 1.93 1.31 1.29 1.29 0.26%
  YoY % -47.81% -3.09% 34.20% 47.33% 1.55% 0.00% -
  Horiz. % 101.55% 194.57% 200.78% 149.61% 101.55% 100.00% 100.00%
P/EPS 19.07 35.27 35.09 27.07 72.94 33.64 79.69 -21.20%
  YoY % -45.93% 0.51% 29.63% -62.89% 116.83% -57.79% -
  Horiz. % 23.93% 44.26% 44.03% 33.97% 91.53% 42.21% 100.00%
EY 5.24 2.83 2.85 3.69 1.37 2.97 1.25 26.97%
  YoY % 85.16% -0.70% -22.76% 169.34% -53.87% 137.60% -
  Horiz. % 419.20% 226.40% 228.00% 295.20% 109.60% 237.60% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers