Highlights

[JAYCORP] YoY Quarter Result on 2019-01-31 [#2]

Stock [JAYCORP]: JAYCORP BHD
Announcement Date 19-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 31-Jan-2019  [#2]
Profit Trend QoQ -     -21.98%    YoY -     2,171.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 83,133 75,741 79,555 75,481 54,733 63,878 54,319 7.35%
  YoY % 9.76% -4.79% 5.40% 37.91% -14.32% 17.60% -
  Horiz. % 153.05% 139.44% 146.46% 138.96% 100.76% 117.60% 100.00%
PBT 9,452 1,447 6,928 8,797 1,320 3,615 3,289 19.23%
  YoY % 553.21% -79.11% -21.25% 566.44% -63.49% 9.91% -
  Horiz. % 287.38% 44.00% 210.64% 267.47% 40.13% 109.91% 100.00%
Tax -3,659 -1,158 -1,631 -2,350 -794 -909 -770 29.65%
  YoY % -215.98% 29.00% 30.60% -195.97% 12.65% -18.05% -
  Horiz. % 475.19% 150.39% 211.82% 305.19% 103.12% 118.05% 100.00%
NP 5,793 289 5,297 6,447 526 2,706 2,519 14.88%
  YoY % 1,904.50% -94.54% -17.84% 1,125.67% -80.56% 7.42% -
  Horiz. % 229.97% 11.47% 210.28% 255.93% 20.88% 107.42% 100.00%
NP to SH 4,951 218 4,625 6,107 1,023 2,481 2,212 14.36%
  YoY % 2,171.10% -95.29% -24.27% 496.97% -58.77% 12.16% -
  Horiz. % 223.82% 9.86% 209.09% 276.08% 46.25% 112.16% 100.00%
Tax Rate 38.71 % 80.03 % 23.54 % 26.71 % 60.15 % 25.15 % 23.41 % 8.74%
  YoY % -51.63% 239.97% -11.87% -55.59% 139.17% 7.43% -
  Horiz. % 165.36% 341.86% 100.56% 114.10% 256.94% 107.43% 100.00%
Total Cost 77,340 75,452 74,258 69,034 54,207 61,172 51,800 6.91%
  YoY % 2.50% 1.61% 7.57% 27.35% -11.39% 18.09% -
  Horiz. % 149.31% 145.66% 143.36% 133.27% 104.65% 118.09% 100.00%
Net Worth 156,692 149,050 143,676 135,255 122,759 119,356 118,792 4.72%
  YoY % 5.13% 3.74% 6.23% 10.18% 2.85% 0.47% -
  Horiz. % 131.90% 125.47% 120.95% 113.86% 103.34% 100.47% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 4,052 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 81.85 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 156,692 149,050 143,676 135,255 122,759 119,356 118,792 4.72%
  YoY % 5.13% 3.74% 6.23% 10.18% 2.85% 0.47% -
  Horiz. % 131.90% 125.47% 120.95% 113.86% 103.34% 100.47% 100.00%
NOSH 135,080 136,744 136,834 136,621 136,400 134,108 136,543 -0.18%
  YoY % -1.22% -0.07% 0.16% 0.16% 1.71% -1.78% -
  Horiz. % 98.93% 100.15% 100.21% 100.06% 99.90% 98.22% 100.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 6.97 % 0.38 % 6.66 % 8.54 % 0.96 % 4.24 % 4.64 % 7.01%
  YoY % 1,734.21% -94.29% -22.01% 789.58% -77.36% -8.62% -
  Horiz. % 150.22% 8.19% 143.53% 184.05% 20.69% 91.38% 100.00%
ROE 3.16 % 0.15 % 3.22 % 4.52 % 0.83 % 2.08 % 1.86 % 9.23%
  YoY % 2,006.67% -95.34% -28.76% 444.58% -60.10% 11.83% -
  Horiz. % 169.89% 8.06% 173.12% 243.01% 44.62% 111.83% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 61.54 55.39 58.14 55.25 40.13 47.63 39.78 7.54%
  YoY % 11.10% -4.73% 5.23% 37.68% -15.75% 19.73% -
  Horiz. % 154.70% 139.24% 146.15% 138.89% 100.88% 119.73% 100.00%
EPS 3.67 0.16 3.38 4.47 0.75 1.85 1.62 14.59%
  YoY % 2,193.75% -95.27% -24.38% 496.00% -59.46% 14.20% -
  Horiz. % 226.54% 9.88% 208.64% 275.93% 46.30% 114.20% 100.00%
DPS 3.00 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. % 100.00% - - - - - -
NAPS 1.1600 1.0900 1.0500 0.9900 0.9000 0.8900 0.8700 4.91%
  YoY % 6.42% 3.81% 6.06% 10.00% 1.12% 2.30% -
  Horiz. % 133.33% 125.29% 120.69% 113.79% 103.45% 102.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 134,904
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 60.57 55.18 57.96 55.00 39.88 46.54 39.58 7.35%
  YoY % 9.77% -4.80% 5.38% 37.91% -14.31% 17.58% -
  Horiz. % 153.03% 139.41% 146.44% 138.96% 100.76% 117.58% 100.00%
EPS 3.61 0.16 3.37 4.45 0.75 1.81 1.61 14.40%
  YoY % 2,156.25% -95.25% -24.27% 493.33% -58.56% 12.42% -
  Horiz. % 224.22% 9.94% 209.32% 276.40% 46.58% 112.42% 100.00%
DPS 2.95 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. % 100.00% - - - - - -
NAPS 1.1417 1.0860 1.0468 0.9855 0.8944 0.8696 0.8655 4.72%
  YoY % 5.13% 3.74% 6.22% 10.19% 2.85% 0.47% -
  Horiz. % 131.91% 125.48% 120.95% 113.86% 103.34% 100.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.8300 1.2500 1.4400 1.0500 0.6500 0.5450 0.4850 -
P/RPS 1.35 2.26 2.48 1.90 1.62 1.14 1.22 1.70%
  YoY % -40.27% -8.87% 30.53% 17.28% 42.11% -6.56% -
  Horiz. % 110.66% 185.25% 203.28% 155.74% 132.79% 93.44% 100.00%
P/EPS 22.65 784.08 42.60 23.49 86.67 29.46 29.94 -4.54%
  YoY % -97.11% 1,740.56% 81.35% -72.90% 194.20% -1.60% -
  Horiz. % 75.65% 2,618.84% 142.28% 78.46% 289.48% 98.40% 100.00%
EY 4.42 0.13 2.35 4.26 1.15 3.39 3.34 4.78%
  YoY % 3,300.00% -94.47% -44.84% 270.43% -66.08% 1.50% -
  Horiz. % 132.34% 3.89% 70.36% 127.54% 34.43% 101.50% 100.00%
DY 3.61 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. % 100.00% - - - - - -
P/NAPS 0.72 1.15 1.37 1.06 0.72 0.61 0.56 4.28%
  YoY % -37.39% -16.06% 29.25% 47.22% 18.03% 8.93% -
  Horiz. % 128.57% 205.36% 244.64% 189.29% 128.57% 108.93% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 19/03/19 23/03/18 27/03/17 24/03/16 27/03/15 28/03/14 29/03/13 -
Price 0.9050 1.2000 1.3500 1.0400 0.7550 0.7250 0.4500 -
P/RPS 1.47 2.17 2.32 1.88 1.88 1.52 1.13 4.48%
  YoY % -32.26% -6.47% 23.40% 0.00% 23.68% 34.51% -
  Horiz. % 130.09% 192.04% 205.31% 166.37% 166.37% 134.51% 100.00%
P/EPS 24.69 752.72 39.94 23.27 100.67 39.19 27.78 -1.95%
  YoY % -96.72% 1,784.63% 71.64% -76.88% 156.88% 41.07% -
  Horiz. % 88.88% 2,709.58% 143.77% 83.77% 362.38% 141.07% 100.00%
EY 4.05 0.13 2.50 4.30 0.99 2.55 3.60 1.98%
  YoY % 3,015.38% -94.80% -41.86% 334.34% -61.18% -29.17% -
  Horiz. % 112.50% 3.61% 69.44% 119.44% 27.50% 70.83% 100.00%
DY 3.31 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. % 100.00% - - - - - -
P/NAPS 0.78 1.10 1.29 1.05 0.84 0.81 0.52 6.99%
  YoY % -29.09% -14.73% 22.86% 25.00% 3.70% 55.77% -
  Horiz. % 150.00% 211.54% 248.08% 201.92% 161.54% 155.77% 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.
 


 

209  317  529  1154 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.90-0.07 
 IWCITY 1.23-0.09 
 EKOVEST-WB 0.405-0.075 
 GADANG 0.925-0.02 
 WCT-WE 0.17-0.01 
 VELESTO 0.315+0.01 
 HSI-C5D 0.345-0.02 
 ARMADA 0.20-0.005 
 SAPNRG 0.3250.00 
 HIBISCS 1.18-0.01 
Partners & Brokers