Highlights

[JAYCORP] YoY TTM 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 -     0.04%    YoY -     72.09%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 305,928 310,579 320,451 286,828 260,320 242,849 213,116 6.21%
  YoY % -1.50% -3.08% 11.72% 10.18% 7.19% 13.95% -
  Horiz. % 143.55% 145.73% 150.36% 134.59% 122.15% 113.95% 100.00%
PBT 28,662 18,479 33,915 27,691 17,136 13,444 11,943 15.70%
  YoY % 55.11% -45.51% 22.48% 61.60% 27.46% 12.57% -
  Horiz. % 239.99% 154.73% 283.97% 231.86% 143.48% 112.57% 100.00%
Tax -9,515 -4,958 -6,238 -5,819 -4,119 -3,547 -3,037 20.95%
  YoY % -91.91% 20.52% -7.20% -41.27% -16.13% -16.79% -
  Horiz. % 313.30% 163.25% 205.40% 191.60% 135.63% 116.79% 100.00%
NP 19,147 13,521 27,677 21,872 13,017 9,897 8,906 13.60%
  YoY % 41.61% -51.15% 26.54% 68.03% 31.52% 11.13% -
  Horiz. % 214.99% 151.82% 310.77% 245.59% 146.16% 111.13% 100.00%
NP to SH 18,536 10,818 25,117 21,152 12,291 7,571 6,431 19.29%
  YoY % 71.34% -56.93% 18.75% 72.09% 62.34% 17.73% -
  Horiz. % 288.23% 168.22% 390.56% 328.91% 191.12% 117.73% 100.00%
Tax Rate 33.20 % 26.83 % 18.39 % 21.01 % 24.04 % 26.38 % 25.43 % 4.54%
  YoY % 23.74% 45.89% -12.47% -12.60% -8.87% 3.74% -
  Horiz. % 130.55% 105.51% 72.32% 82.62% 94.53% 103.74% 100.00%
Total Cost 286,781 297,058 292,774 264,956 247,303 232,952 204,210 5.82%
  YoY % -3.46% 1.46% 10.50% 7.14% 6.16% 14.07% -
  Horiz. % 140.43% 145.47% 143.37% 129.75% 121.10% 114.07% 100.00%
Net Worth 165,950 158,172 157,259 150,609 135,349 126,479 122,777 5.15%
  YoY % 4.92% 0.58% 4.42% 11.27% 7.01% 3.02% -
  Horiz. % 135.16% 128.83% 128.08% 122.67% 110.24% 103.02% 100.00%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 13,508 6,825 15,046 13,659 5,476 4,776 4,771 18.93%
  YoY % 97.91% -54.64% 10.15% 149.41% 14.65% 0.12% -
  Horiz. % 283.12% 143.06% 315.37% 286.30% 114.79% 100.12% 100.00%
Div Payout % 72.87 % 63.09 % 59.91 % 64.58 % 44.56 % 63.09 % 74.19 % -0.30%
  YoY % 15.50% 5.31% -7.23% 44.93% -29.37% -14.96% -
  Horiz. % 98.22% 85.04% 80.75% 87.05% 60.06% 85.04% 100.00%
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 165,950 158,172 157,259 150,609 135,349 126,479 122,777 5.15%
  YoY % 4.92% 0.58% 4.42% 11.27% 7.01% 3.02% -
  Horiz. % 135.16% 128.83% 128.08% 122.67% 110.24% 103.02% 100.00%
NOSH 134,919 135,190 136,747 136,917 136,716 135,999 136,419 -0.18%
  YoY % -0.20% -1.14% -0.12% 0.15% 0.53% -0.31% -
  Horiz. % 98.90% 99.10% 100.24% 100.36% 100.22% 99.69% 100.00%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 6.26 % 4.35 % 8.64 % 7.63 % 5.00 % 4.08 % 4.18 % 6.96%
  YoY % 43.91% -49.65% 13.24% 52.60% 22.55% -2.39% -
  Horiz. % 149.76% 104.07% 206.70% 182.54% 119.62% 97.61% 100.00%
ROE 11.17 % 6.84 % 15.97 % 14.04 % 9.08 % 5.99 % 5.24 % 13.44%
  YoY % 63.30% -57.17% 13.75% 54.63% 51.59% 14.31% -
  Horiz. % 213.17% 130.53% 304.77% 267.94% 173.28% 114.31% 100.00%
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 226.75 229.74 234.34 209.49 190.41 178.57 156.22 6.40%
  YoY % -1.30% -1.96% 11.86% 10.02% 6.63% 14.31% -
  Horiz. % 145.15% 147.06% 150.01% 134.10% 121.89% 114.31% 100.00%
EPS 13.74 8.00 18.37 15.45 8.99 5.57 4.71 19.53%
  YoY % 71.75% -56.45% 18.90% 71.86% 61.40% 18.26% -
  Horiz. % 291.72% 169.85% 390.02% 328.03% 190.87% 118.26% 100.00%
DPS 10.00 5.00 11.00 10.00 4.00 3.50 3.50 19.11%
  YoY % 100.00% -54.55% 10.00% 150.00% 14.29% 0.00% -
  Horiz. % 285.71% 142.86% 314.29% 285.71% 114.29% 100.00% 100.00%
NAPS 1.2300 1.1700 1.1500 1.1000 0.9900 0.9300 0.9000 5.34%
  YoY % 5.13% 1.74% 4.55% 11.11% 6.45% 3.33% -
  Horiz. % 136.67% 130.00% 127.78% 122.22% 110.00% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 137,250
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 222.90 226.29 233.48 208.98 189.67 176.94 155.28 6.21%
  YoY % -1.50% -3.08% 11.72% 10.18% 7.19% 13.95% -
  Horiz. % 143.55% 145.73% 150.36% 134.58% 122.15% 113.95% 100.00%
EPS 13.51 7.88 18.30 15.41 8.96 5.52 4.69 19.27%
  YoY % 71.45% -56.94% 18.75% 71.99% 62.32% 17.70% -
  Horiz. % 288.06% 168.02% 390.19% 328.57% 191.04% 117.70% 100.00%
DPS 9.84 4.97 10.96 9.95 3.99 3.48 3.48 18.91%
  YoY % 97.99% -54.65% 10.15% 149.37% 14.66% 0.00% -
  Horiz. % 282.76% 142.82% 314.94% 285.92% 114.66% 100.00% 100.00%
NAPS 1.2091 1.1524 1.1458 1.0973 0.9862 0.9215 0.8946 5.15%
  YoY % 4.92% 0.58% 4.42% 11.27% 7.02% 3.01% -
  Horiz. % 135.16% 128.82% 128.08% 122.66% 110.24% 103.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 1.1100 0.8650 1.5100 1.4100 0.8750 0.7200 0.5100 -
P/RPS 0.49 0.38 0.64 0.67 0.46 0.40 0.33 6.81%
  YoY % 28.95% -40.62% -4.48% 45.65% 15.00% 21.21% -
  Horiz. % 148.48% 115.15% 193.94% 203.03% 139.39% 121.21% 100.00%
P/EPS 8.08 10.81 8.22 9.13 9.73 12.93 10.82 -4.75%
  YoY % -25.25% 31.51% -9.97% -6.17% -24.75% 19.50% -
  Horiz. % 74.68% 99.91% 75.97% 84.38% 89.93% 119.50% 100.00%
EY 12.38 9.25 12.16 10.96 10.27 7.73 9.24 4.99%
  YoY % 33.84% -23.93% 10.95% 6.72% 32.86% -16.34% -
  Horiz. % 133.98% 100.11% 131.60% 118.61% 111.15% 83.66% 100.00%
DY 9.01 5.78 7.28 7.09 4.57 4.86 6.86 4.65%
  YoY % 55.88% -20.60% 2.68% 55.14% -5.97% -29.15% -
  Horiz. % 131.34% 84.26% 106.12% 103.35% 66.62% 70.85% 100.00%
P/NAPS 0.90 0.74 1.31 1.28 0.88 0.77 0.57 7.91%
  YoY % 21.62% -43.51% 2.34% 45.45% 14.29% 35.09% -
  Horiz. % 157.89% 129.82% 229.82% 224.56% 154.39% 135.09% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 13/12/19 12/12/18 14/12/17 16/12/16 14/12/15 18/12/14 18/12/13 -
Price 1.2200 0.8950 1.5000 1.4000 1.0800 0.6200 0.5450 -
P/RPS 0.54 0.39 0.64 0.67 0.57 0.35 0.35 7.49%
  YoY % 38.46% -39.06% -4.48% 17.54% 62.86% 0.00% -
  Horiz. % 154.29% 111.43% 182.86% 191.43% 162.86% 100.00% 100.00%
P/EPS 8.88 11.18 8.17 9.06 12.01 11.14 11.56 -4.30%
  YoY % -20.57% 36.84% -9.82% -24.56% 7.81% -3.63% -
  Horiz. % 76.82% 96.71% 70.67% 78.37% 103.89% 96.37% 100.00%
EY 11.26 8.94 12.24 11.03 8.32 8.98 8.65 4.49%
  YoY % 25.95% -26.96% 10.97% 32.57% -7.35% 3.82% -
  Horiz. % 130.17% 103.35% 141.50% 127.51% 96.18% 103.82% 100.00%
DY 8.20 5.59 7.33 7.14 3.70 5.65 6.42 4.16%
  YoY % 46.69% -23.74% 2.66% 92.97% -34.51% -11.99% -
  Horiz. % 127.73% 87.07% 114.17% 111.21% 57.63% 88.01% 100.00%
P/NAPS 0.99 0.76 1.30 1.27 1.09 0.67 0.61 8.40%
  YoY % 30.26% -41.54% 2.36% 16.51% 62.69% 9.84% -
  Horiz. % 162.30% 124.59% 213.11% 208.20% 178.69% 109.84% 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.
 


 

320  552  506  621 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.15-0.005 
 MYEG 1.22-0.08 
 SAPNRG 0.23-0.005 
 ARMADA 0.38-0.02 
 XOX 0.050.00 
 ALAM 0.13-0.01 
 AIRASIA 1.10-0.06 
 MTOUCHE 0.16-0.015 
 IRIS 0.14-0.005 
 TIGER 0.055-0.015 
Partners & Brokers