Highlights

[JAYCORP] YoY Quarter Result on 2016-10-31 [#1]

Stock [JAYCORP]: JAYCORP BHD
Announcement Date 16-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Oct-2016  [#1]
Profit Trend QoQ -     5.52%    YoY -     0.15%
Quarter Report


View:


Show?  YoY % Horiz. %

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 - 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 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.
 


 

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 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers