Highlights

[JAYCORP] YoY Quarter Result on 2013-10-31 [#1]

Stock [JAYCORP]: JAYCORP BHD
Announcement Date 18-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Oct-2013  [#1]
Profit Trend QoQ -     242.21%    YoY -     153.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 74,087 76,686 64,274 57,752 53,917 51,441 48,080 7.47%
  YoY % -3.39% 19.31% 11.29% 7.11% 4.81% 6.99% -
  Horiz. % 154.09% 159.50% 133.68% 120.12% 112.14% 106.99% 100.00%
PBT 7,877 6,263 3,462 3,612 1,584 2,275 3,006 17.40%
  YoY % 25.77% 80.91% -4.15% 128.03% -30.37% -24.32% -
  Horiz. % 262.04% 208.35% 115.17% 120.16% 52.69% 75.68% 100.00%
Tax -1,699 -844 -1,346 -856 -646 -719 -860 12.01%
  YoY % -101.30% 37.30% -57.24% -32.51% 10.15% 16.40% -
  Horiz. % 197.56% 98.14% 156.51% 99.53% 75.12% 83.60% 100.00%
NP 6,178 5,419 2,116 2,756 938 1,556 2,146 19.25%
  YoY % 14.01% 156.10% -23.22% 193.82% -39.72% -27.49% -
  Horiz. % 287.88% 252.52% 98.60% 128.42% 43.71% 72.51% 100.00%
NP to SH 5,463 5,455 1,156 2,210 871 1,493 1,099 30.61%
  YoY % 0.15% 371.89% -47.69% 153.73% -41.66% 35.85% -
  Horiz. % 497.09% 496.36% 105.19% 201.09% 79.25% 135.85% 100.00%
Tax Rate 21.57 % 13.48 % 38.88 % 23.70 % 40.78 % 31.60 % 28.61 % -4.59%
  YoY % 60.01% -65.33% 64.05% -41.88% 29.05% 10.45% -
  Horiz. % 75.39% 47.12% 135.90% 82.84% 142.54% 110.45% 100.00%
Total Cost 67,909 71,267 62,158 54,996 52,979 49,885 45,934 6.73%
  YoY % -4.71% 14.65% 13.02% 3.81% 6.20% 8.60% -
  Horiz. % 147.84% 155.15% 135.32% 119.73% 115.34% 108.60% 100.00%
Net Worth 150,609 135,349 126,479 122,777 121,123 115,056 118,142 4.13%
  YoY % 11.27% 7.01% 3.02% 1.37% 5.27% -2.61% -
  Horiz. % 127.48% 114.56% 107.06% 103.92% 102.52% 97.39% 100.00%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 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
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 150,609 135,349 126,479 122,777 121,123 115,056 118,142 4.13%
  YoY % 11.27% 7.01% 3.02% 1.37% 5.27% -2.61% -
  Horiz. % 127.48% 114.56% 107.06% 103.92% 102.52% 97.39% 100.00%
NOSH 136,917 136,716 135,999 136,419 136,093 136,972 137,374 -0.06%
  YoY % 0.15% 0.53% -0.31% 0.24% -0.64% -0.29% -
  Horiz. % 99.67% 99.52% 99.00% 99.30% 99.07% 99.71% 100.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 8.34 % 7.07 % 3.29 % 4.77 % 1.74 % 3.02 % 4.46 % 10.98%
  YoY % 17.96% 114.89% -31.03% 174.14% -42.38% -32.29% -
  Horiz. % 187.00% 158.52% 73.77% 106.95% 39.01% 67.71% 100.00%
ROE 3.63 % 4.03 % 0.91 % 1.80 % 0.72 % 1.30 % 0.93 % 25.45%
  YoY % -9.93% 342.86% -49.44% 150.00% -44.62% 39.78% -
  Horiz. % 390.32% 433.33% 97.85% 193.55% 77.42% 139.78% 100.00%
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 54.11 56.09 47.26 42.33 39.62 37.56 35.00 7.52%
  YoY % -3.53% 18.68% 11.65% 6.84% 5.48% 7.31% -
  Horiz. % 154.60% 160.26% 135.03% 120.94% 113.20% 107.31% 100.00%
EPS 3.99 3.99 0.85 1.62 0.64 1.09 0.80 30.68%
  YoY % 0.00% 369.41% -47.53% 153.13% -41.28% 36.25% -
  Horiz. % 498.75% 498.75% 106.25% 202.50% 80.00% 136.25% 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 1.1000 0.9900 0.9300 0.9000 0.8900 0.8400 0.8600 4.18%
  YoY % 11.11% 6.45% 3.33% 1.12% 5.95% -2.33% -
  Horiz. % 127.91% 115.12% 108.14% 104.65% 103.49% 97.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 134,904
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 53.98 55.87 46.83 42.08 39.28 37.48 35.03 7.47%
  YoY % -3.38% 19.30% 11.29% 7.13% 4.80% 6.99% -
  Horiz. % 154.10% 159.49% 133.69% 120.13% 112.13% 106.99% 100.00%
EPS 3.98 3.97 0.84 1.61 0.63 1.09 0.80 30.62%
  YoY % 0.25% 372.62% -47.83% 155.56% -42.20% 36.25% -
  Horiz. % 497.50% 496.25% 105.00% 201.25% 78.75% 136.25% 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 1.0973 0.9862 0.9215 0.8946 0.8825 0.8383 0.8608 4.12%
  YoY % 11.27% 7.02% 3.01% 1.37% 5.27% -2.61% -
  Horiz. % 127.47% 114.57% 107.05% 103.93% 102.52% 97.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 1.4100 0.8750 0.7200 0.5100 0.5100 0.5000 0.7300 -
P/RPS 2.61 1.56 1.52 1.20 1.29 1.33 2.09 3.77%
  YoY % 67.31% 2.63% 26.67% -6.98% -3.01% -36.36% -
  Horiz. % 124.88% 74.64% 72.73% 57.42% 61.72% 63.64% 100.00%
P/EPS 35.34 21.93 84.71 31.48 79.69 45.87 91.25 -14.61%
  YoY % 61.15% -74.11% 169.09% -60.50% 73.73% -49.73% -
  Horiz. % 38.73% 24.03% 92.83% 34.50% 87.33% 50.27% 100.00%
EY 2.83 4.56 1.18 3.18 1.25 2.18 1.10 17.04%
  YoY % -37.94% 286.44% -62.89% 154.40% -42.66% 98.18% -
  Horiz. % 257.27% 414.55% 107.27% 289.09% 113.64% 198.18% 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 1.28 0.88 0.77 0.57 0.57 0.60 0.85 7.05%
  YoY % 45.45% 14.29% 35.09% 0.00% -5.00% -29.41% -
  Horiz. % 150.59% 103.53% 90.59% 67.06% 67.06% 70.59% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 16/12/16 14/12/15 18/12/14 18/12/13 13/12/12 16/12/11 14/12/10 -
Price 1.4000 1.0800 0.6200 0.5450 0.5100 0.5000 0.7300 -
P/RPS 2.59 1.93 1.31 1.29 1.29 1.33 2.09 3.64%
  YoY % 34.20% 47.33% 1.55% 0.00% -3.01% -36.36% -
  Horiz. % 123.92% 92.34% 62.68% 61.72% 61.72% 63.64% 100.00%
P/EPS 35.09 27.07 72.94 33.64 79.69 45.87 91.25 -14.71%
  YoY % 29.63% -62.89% 116.83% -57.79% 73.73% -49.73% -
  Horiz. % 38.45% 29.67% 79.93% 36.87% 87.33% 50.27% 100.00%
EY 2.85 3.69 1.37 2.97 1.25 2.18 1.10 17.18%
  YoY % -22.76% 169.34% -53.87% 137.60% -42.66% 98.18% -
  Horiz. % 259.09% 335.45% 124.55% 270.00% 113.64% 198.18% 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 1.27 1.09 0.67 0.61 0.57 0.60 0.85 6.91%
  YoY % 16.51% 62.69% 9.84% 7.02% -5.00% -29.41% -
  Horiz. % 149.41% 128.24% 78.82% 71.76% 67.06% 70.59% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers