Highlights

[JAYCORP] YoY TTM Result on 2018-04-30 [#3]

Stock [JAYCORP]: JAYCORP BHD
Announcement Date 28-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 30-Apr-2018  [#3]
Profit Trend QoQ -     -37.22%    YoY -     -42.42%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 302,324 318,097 303,799 300,418 290,584 238,559 230,962 4.59%
  YoY % -4.96% 4.71% 1.13% 3.38% 21.81% 3.29% -
  Horiz. % 130.90% 137.73% 131.54% 130.07% 125.81% 103.29% 100.00%
PBT 24,910 31,459 18,636 29,847 24,051 14,687 10,114 16.19%
  YoY % -20.82% 68.81% -37.56% 24.10% 63.76% 45.21% -
  Horiz. % 246.29% 311.04% 184.26% 295.11% 237.80% 145.21% 100.00%
Tax -8,156 -8,587 -3,284 -6,039 -6,105 -4,224 -3,210 16.80%
  YoY % 5.02% -161.48% 45.62% 1.08% -44.53% -31.59% -
  Horiz. % 254.08% 267.51% 102.31% 188.13% 190.19% 131.59% 100.00%
NP 16,754 22,872 15,352 23,808 17,946 10,463 6,904 15.91%
  YoY % -26.75% 48.98% -35.52% 32.66% 71.52% 51.55% -
  Horiz. % 242.67% 331.29% 222.36% 344.84% 259.94% 151.55% 100.00%
NP to SH 17,011 19,794 13,002 22,581 17,788 7,877 5,365 21.19%
  YoY % -14.06% 52.24% -42.42% 26.95% 125.82% 46.82% -
  Horiz. % 317.07% 368.95% 242.35% 420.89% 331.56% 146.82% 100.00%
Tax Rate 32.74 % 27.30 % 17.62 % 20.23 % 25.38 % 28.76 % 31.74 % 0.52%
  YoY % 19.93% 54.94% -12.90% -20.29% -11.75% -9.39% -
  Horiz. % 103.15% 86.01% 55.51% 63.74% 79.96% 90.61% 100.00%
Total Cost 285,570 295,225 288,447 276,610 272,638 228,096 224,058 4.12%
  YoY % -3.27% 2.35% 4.28% 1.46% 19.53% 1.80% -
  Horiz. % 127.45% 131.76% 128.74% 123.45% 121.68% 101.80% 100.00%
Net Worth 163,251 155,341 147,453 151,789 139,537 127,142 124,309 4.64%
  YoY % 5.09% 5.35% -2.86% 8.78% 9.75% 2.28% -
  Horiz. % 131.33% 124.96% 118.62% 122.11% 112.25% 102.28% 100.00%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 9,455 10,877 8,209 20,497 5,476 4,776 4,771 12.06%
  YoY % -13.07% 32.50% -59.95% 274.26% 14.65% 0.12% -
  Horiz. % 198.19% 227.99% 172.06% 429.61% 114.79% 100.12% 100.00%
Div Payout % 55.59 % 54.95 % 63.14 % 90.77 % 30.79 % 60.64 % 88.93 % -7.53%
  YoY % 1.16% -12.97% -30.44% 194.80% -49.22% -31.81% -
  Horiz. % 62.51% 61.79% 71.00% 102.07% 34.62% 68.19% 100.00%
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 163,251 155,341 147,453 151,789 139,537 127,142 124,309 4.64%
  YoY % 5.09% 5.35% -2.86% 8.78% 9.75% 2.28% -
  Horiz. % 131.33% 124.96% 118.62% 122.11% 112.25% 102.28% 100.00%
NOSH 134,919 135,080 136,531 136,747 136,801 136,712 136,603 -0.21%
  YoY % -0.12% -1.06% -0.16% -0.04% 0.07% 0.08% -
  Horiz. % 98.77% 98.88% 99.95% 100.11% 100.14% 100.08% 100.00%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 5.54 % 7.19 % 5.05 % 7.92 % 6.18 % 4.39 % 2.99 % 10.82%
  YoY % -22.95% 42.38% -36.24% 28.16% 40.77% 46.82% -
  Horiz. % 185.28% 240.47% 168.90% 264.88% 206.69% 146.82% 100.00%
ROE 10.42 % 12.74 % 8.82 % 14.88 % 12.75 % 6.20 % 4.32 % 15.79%
  YoY % -18.21% 44.44% -40.73% 16.71% 105.65% 43.52% -
  Horiz. % 241.20% 294.91% 204.17% 344.44% 295.14% 143.52% 100.00%
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 224.08 235.49 222.51 219.69 212.41 174.50 169.07 4.80%
  YoY % -4.85% 5.83% 1.28% 3.43% 21.72% 3.21% -
  Horiz. % 132.54% 139.29% 131.61% 129.94% 125.63% 103.21% 100.00%
EPS 12.61 14.65 9.52 16.51 13.00 5.76 3.93 21.43%
  YoY % -13.92% 53.89% -42.34% 27.00% 125.69% 46.56% -
  Horiz. % 320.87% 372.77% 242.24% 420.10% 330.79% 146.56% 100.00%
DPS 7.00 8.00 6.00 15.00 4.00 3.50 3.50 12.23%
  YoY % -12.50% 33.33% -60.00% 275.00% 14.29% 0.00% -
  Horiz. % 200.00% 228.57% 171.43% 428.57% 114.29% 100.00% 100.00%
NAPS 1.2100 1.1500 1.0800 1.1100 1.0200 0.9300 0.9100 4.86%
  YoY % 5.22% 6.48% -2.70% 8.82% 9.68% 2.20% -
  Horiz. % 132.97% 126.37% 118.68% 121.98% 112.09% 102.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 137,250
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 220.27 231.76 221.35 218.88 211.72 173.81 168.28 4.58%
  YoY % -4.96% 4.70% 1.13% 3.38% 21.81% 3.29% -
  Horiz. % 130.89% 137.72% 131.54% 130.07% 125.81% 103.29% 100.00%
EPS 12.39 14.42 9.47 16.45 12.96 5.74 3.91 21.17%
  YoY % -14.08% 52.27% -42.43% 26.93% 125.78% 46.80% -
  Horiz. % 316.88% 368.80% 242.20% 420.72% 331.46% 146.80% 100.00%
DPS 6.89 7.93 5.98 14.93 3.99 3.48 3.48 12.05%
  YoY % -13.11% 32.61% -59.95% 274.19% 14.66% 0.00% -
  Horiz. % 197.99% 227.87% 171.84% 429.02% 114.66% 100.00% 100.00%
NAPS 1.1894 1.1318 1.0743 1.1059 1.0167 0.9264 0.9057 4.64%
  YoY % 5.09% 5.35% -2.86% 8.77% 9.75% 2.29% -
  Horiz. % 131.32% 124.96% 118.62% 122.10% 112.26% 102.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 0.8000 0.9350 0.9000 1.3400 0.9650 0.6850 0.7550 -
P/RPS 0.36 0.40 0.40 0.61 0.45 0.39 0.45 -3.65%
  YoY % -10.00% 0.00% -34.43% 35.56% 15.38% -13.33% -
  Horiz. % 80.00% 88.89% 88.89% 135.56% 100.00% 86.67% 100.00%
P/EPS 6.35 6.38 9.45 8.11 7.42 11.89 19.22 -16.84%
  YoY % -0.47% -32.49% 16.52% 9.30% -37.59% -38.14% -
  Horiz. % 33.04% 33.19% 49.17% 42.20% 38.61% 61.86% 100.00%
EY 15.76 15.67 10.58 12.32 13.47 8.41 5.20 20.28%
  YoY % 0.57% 48.11% -14.12% -8.54% 60.17% 61.73% -
  Horiz. % 303.08% 301.35% 203.46% 236.92% 259.04% 161.73% 100.00%
DY 8.75 8.56 6.67 11.19 4.15 5.11 4.64 11.14%
  YoY % 2.22% 28.34% -40.39% 169.64% -18.79% 10.13% -
  Horiz. % 188.58% 184.48% 143.75% 241.16% 89.44% 110.13% 100.00%
P/NAPS 0.66 0.81 0.83 1.21 0.95 0.74 0.83 -3.74%
  YoY % -18.52% -2.41% -31.40% 27.37% 28.38% -10.84% -
  Horiz. % 79.52% 97.59% 100.00% 145.78% 114.46% 89.16% 100.00%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 18/06/20 20/06/19 28/06/18 23/06/17 24/06/16 25/06/15 26/06/14 -
Price 0.8450 1.0500 0.8650 1.3600 1.0400 0.7200 0.7300 -
P/RPS 0.38 0.45 0.39 0.62 0.49 0.41 0.43 -2.04%
  YoY % -15.56% 15.38% -37.10% 26.53% 19.51% -4.65% -
  Horiz. % 88.37% 104.65% 90.70% 144.19% 113.95% 95.35% 100.00%
P/EPS 6.70 7.17 9.08 8.24 8.00 12.50 18.59 -15.63%
  YoY % -6.56% -21.04% 10.19% 3.00% -36.00% -32.76% -
  Horiz. % 36.04% 38.57% 48.84% 44.32% 43.03% 67.24% 100.00%
EY 14.92 13.96 11.01 12.14 12.50 8.00 5.38 18.51%
  YoY % 6.88% 26.79% -9.31% -2.88% 56.25% 48.70% -
  Horiz. % 277.32% 259.48% 204.65% 225.65% 232.34% 148.70% 100.00%
DY 8.28 7.62 6.94 11.03 3.85 4.86 4.79 9.54%
  YoY % 8.66% 9.80% -37.08% 186.49% -20.78% 1.46% -
  Horiz. % 172.86% 159.08% 144.89% 230.27% 80.38% 101.46% 100.00%
P/NAPS 0.70 0.91 0.80 1.23 1.02 0.77 0.80 -2.20%
  YoY % -23.08% 13.75% -34.96% 20.59% 32.47% -3.75% -
  Horiz. % 87.50% 113.75% 100.00% 153.75% 127.50% 96.25% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

305  327  580  1028 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.04 
 DNEX-WD 0.045+0.025 
 PDZ 0.175-0.015 
 DGB 0.050.00 
 VSOLAR 0.06-0.01 
 EDUSPEC 0.020.00 
 MQTECH 0.075-0.005 
 TAWIN 0.145-0.005 
 HUBLINE 0.08+0.005 
 FINTEC 0.100.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers