Highlights

[JAYCORP] YoY 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 -     36.59%    YoY -     9.13%
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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers