Highlights

[JAYCORP] YoY TTM Result on 2019-04-30 [#3]

Stock [JAYCORP]: JAYCORP BHD
Announcement Date 20-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 30-Apr-2019  [#3]
Profit Trend QoQ -     27.28%    YoY -     52.24%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 318,097 303,799 300,418 290,584 238,559 230,962 218,216 6.48%
  YoY % 4.71% 1.13% 3.38% 21.81% 3.29% 5.84% -
  Horiz. % 145.77% 139.22% 137.67% 133.16% 109.32% 105.84% 100.00%
PBT 31,459 18,636 29,847 24,051 14,687 10,114 12,761 16.22%
  YoY % 68.81% -37.56% 24.10% 63.76% 45.21% -20.74% -
  Horiz. % 246.52% 146.04% 233.89% 188.47% 115.09% 79.26% 100.00%
Tax -8,587 -3,284 -6,039 -6,105 -4,224 -3,210 -2,375 23.88%
  YoY % -161.48% 45.62% 1.08% -44.53% -31.59% -35.16% -
  Horiz. % 361.56% 138.27% 254.27% 257.05% 177.85% 135.16% 100.00%
NP 22,872 15,352 23,808 17,946 10,463 6,904 10,386 14.06%
  YoY % 48.98% -35.52% 32.66% 71.52% 51.55% -33.53% -
  Horiz. % 220.22% 147.81% 229.23% 172.79% 100.74% 66.47% 100.00%
NP to SH 19,794 13,002 22,581 17,788 7,877 5,365 8,921 14.20%
  YoY % 52.24% -42.42% 26.95% 125.82% 46.82% -39.86% -
  Horiz. % 221.88% 145.75% 253.12% 199.39% 88.30% 60.14% 100.00%
Tax Rate 27.30 % 17.62 % 20.23 % 25.38 % 28.76 % 31.74 % 18.61 % 6.59%
  YoY % 54.94% -12.90% -20.29% -11.75% -9.39% 70.55% -
  Horiz. % 146.70% 94.68% 108.70% 136.38% 154.54% 170.55% 100.00%
Total Cost 295,225 288,447 276,610 272,638 228,096 224,058 207,830 6.02%
  YoY % 2.35% 4.28% 1.46% 19.53% 1.80% 7.81% -
  Horiz. % 142.05% 138.79% 133.09% 131.18% 109.75% 107.81% 100.00%
Net Worth 155,341 147,453 151,789 139,537 127,142 124,309 122,977 3.97%
  YoY % 5.35% -2.86% 8.78% 9.75% 2.28% 1.08% -
  Horiz. % 126.32% 119.90% 123.43% 113.47% 103.39% 101.08% 100.00%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 10,877 8,209 20,497 5,476 4,776 4,771 4,796 14.61%
  YoY % 32.50% -59.95% 274.26% 14.65% 0.12% -0.53% -
  Horiz. % 226.78% 171.15% 427.32% 114.18% 99.59% 99.47% 100.00%
Div Payout % 54.95 % 63.14 % 90.77 % 30.79 % 60.64 % 88.93 % 53.77 % 0.36%
  YoY % -12.97% -30.44% 194.80% -49.22% -31.81% 65.39% -
  Horiz. % 102.19% 117.43% 168.81% 57.26% 112.78% 165.39% 100.00%
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 155,341 147,453 151,789 139,537 127,142 124,309 122,977 3.97%
  YoY % 5.35% -2.86% 8.78% 9.75% 2.28% 1.08% -
  Horiz. % 126.32% 119.90% 123.43% 113.47% 103.39% 101.08% 100.00%
NOSH 135,080 136,531 136,747 136,801 136,712 136,603 136,641 -0.19%
  YoY % -1.06% -0.16% -0.04% 0.07% 0.08% -0.03% -
  Horiz. % 98.86% 99.92% 100.08% 100.12% 100.05% 99.97% 100.00%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 7.19 % 5.05 % 7.92 % 6.18 % 4.39 % 2.99 % 4.76 % 7.11%
  YoY % 42.38% -36.24% 28.16% 40.77% 46.82% -37.18% -
  Horiz. % 151.05% 106.09% 166.39% 129.83% 92.23% 62.82% 100.00%
ROE 12.74 % 8.82 % 14.88 % 12.75 % 6.20 % 4.32 % 7.25 % 9.85%
  YoY % 44.44% -40.73% 16.71% 105.65% 43.52% -40.41% -
  Horiz. % 175.72% 121.66% 205.24% 175.86% 85.52% 59.59% 100.00%
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 235.49 222.51 219.69 212.41 174.50 169.07 159.70 6.68%
  YoY % 5.83% 1.28% 3.43% 21.72% 3.21% 5.87% -
  Horiz. % 147.46% 139.33% 137.56% 133.01% 109.27% 105.87% 100.00%
EPS 14.65 9.52 16.51 13.00 5.76 3.93 6.53 14.41%
  YoY % 53.89% -42.34% 27.00% 125.69% 46.56% -39.82% -
  Horiz. % 224.35% 145.79% 252.83% 199.08% 88.21% 60.18% 100.00%
DPS 8.00 6.00 15.00 4.00 3.50 3.50 3.50 14.77%
  YoY % 33.33% -60.00% 275.00% 14.29% 0.00% 0.00% -
  Horiz. % 228.57% 171.43% 428.57% 114.29% 100.00% 100.00% 100.00%
NAPS 1.1500 1.0800 1.1100 1.0200 0.9300 0.9100 0.9000 4.17%
  YoY % 6.48% -2.70% 8.82% 9.68% 2.20% 1.11% -
  Horiz. % 127.78% 120.00% 123.33% 113.33% 103.33% 101.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 137,250
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 231.76 221.35 218.88 211.72 173.81 168.28 158.99 6.48%
  YoY % 4.70% 1.13% 3.38% 21.81% 3.29% 5.84% -
  Horiz. % 145.77% 139.22% 137.67% 133.17% 109.32% 105.84% 100.00%
EPS 14.42 9.47 16.45 12.96 5.74 3.91 6.50 14.20%
  YoY % 52.27% -42.43% 26.93% 125.78% 46.80% -39.85% -
  Horiz. % 221.85% 145.69% 253.08% 199.38% 88.31% 60.15% 100.00%
DPS 7.93 5.98 14.93 3.99 3.48 3.48 3.49 14.65%
  YoY % 32.61% -59.95% 274.19% 14.66% 0.00% -0.29% -
  Horiz. % 227.22% 171.35% 427.79% 114.33% 99.71% 99.71% 100.00%
NAPS 1.1318 1.0743 1.1059 1.0167 0.9264 0.9057 0.8960 3.97%
  YoY % 5.35% -2.86% 8.77% 9.75% 2.29% 1.08% -
  Horiz. % 126.32% 119.90% 123.43% 113.47% 103.39% 101.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 0.9350 0.9000 1.3400 0.9650 0.6850 0.7550 0.4250 -
P/RPS 0.40 0.40 0.61 0.45 0.39 0.45 0.27 6.77%
  YoY % 0.00% -34.43% 35.56% 15.38% -13.33% 66.67% -
  Horiz. % 148.15% 148.15% 225.93% 166.67% 144.44% 166.67% 100.00%
P/EPS 6.38 9.45 8.11 7.42 11.89 19.22 6.51 -0.34%
  YoY % -32.49% 16.52% 9.30% -37.59% -38.14% 195.24% -
  Horiz. % 98.00% 145.16% 124.58% 113.98% 182.64% 295.24% 100.00%
EY 15.67 10.58 12.32 13.47 8.41 5.20 15.36 0.33%
  YoY % 48.11% -14.12% -8.54% 60.17% 61.73% -66.15% -
  Horiz. % 102.02% 68.88% 80.21% 87.70% 54.75% 33.85% 100.00%
DY 8.56 6.67 11.19 4.15 5.11 4.64 8.24 0.64%
  YoY % 28.34% -40.39% 169.64% -18.79% 10.13% -43.69% -
  Horiz. % 103.88% 80.95% 135.80% 50.36% 62.01% 56.31% 100.00%
P/NAPS 0.81 0.83 1.21 0.95 0.74 0.83 0.47 9.49%
  YoY % -2.41% -31.40% 27.37% 28.38% -10.84% 76.60% -
  Horiz. % 172.34% 176.60% 257.45% 202.13% 157.45% 176.60% 100.00%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 20/06/19 28/06/18 23/06/17 24/06/16 25/06/15 26/06/14 27/06/13 -
Price 1.0500 0.8650 1.3600 1.0400 0.7200 0.7300 0.5100 -
P/RPS 0.45 0.39 0.62 0.49 0.41 0.43 0.32 5.84%
  YoY % 15.38% -37.10% 26.53% 19.51% -4.65% 34.38% -
  Horiz. % 140.62% 121.88% 193.75% 153.13% 128.12% 134.38% 100.00%
P/EPS 7.17 9.08 8.24 8.00 12.50 18.59 7.81 -1.41%
  YoY % -21.04% 10.19% 3.00% -36.00% -32.76% 138.03% -
  Horiz. % 91.81% 116.26% 105.51% 102.43% 160.05% 238.03% 100.00%
EY 13.96 11.01 12.14 12.50 8.00 5.38 12.80 1.46%
  YoY % 26.79% -9.31% -2.88% 56.25% 48.70% -57.97% -
  Horiz. % 109.06% 86.02% 94.84% 97.66% 62.50% 42.03% 100.00%
DY 7.62 6.94 11.03 3.85 4.86 4.79 6.86 1.77%
  YoY % 9.80% -37.08% 186.49% -20.78% 1.46% -30.17% -
  Horiz. % 111.08% 101.17% 160.79% 56.12% 70.85% 69.83% 100.00%
P/NAPS 0.91 0.80 1.23 1.02 0.77 0.80 0.57 8.10%
  YoY % 13.75% -34.96% 20.59% 32.47% -3.75% 40.35% -
  Horiz. % 159.65% 140.35% 215.79% 178.95% 135.09% 140.35% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers