Highlights

[JAYCORP] YoY TTM 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 -     5.16%    YoY -     -56.93%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 310,579 320,451 286,828 260,320 242,849 213,116 239,087 4.45%
  YoY % -3.08% 11.72% 10.18% 7.19% 13.95% -10.86% -
  Horiz. % 129.90% 134.03% 119.97% 108.88% 101.57% 89.14% 100.00%
PBT 18,479 33,915 27,691 17,136 13,444 11,943 14,874 3.68%
  YoY % -45.51% 22.48% 61.60% 27.46% 12.57% -19.71% -
  Horiz. % 124.24% 228.02% 186.17% 115.21% 90.39% 80.29% 100.00%
Tax -4,958 -6,238 -5,819 -4,119 -3,547 -3,037 -3,360 6.70%
  YoY % 20.52% -7.20% -41.27% -16.13% -16.79% 9.61% -
  Horiz. % 147.56% 185.65% 173.18% 122.59% 105.57% 90.39% 100.00%
NP 13,521 27,677 21,872 13,017 9,897 8,906 11,514 2.71%
  YoY % -51.15% 26.54% 68.03% 31.52% 11.13% -22.65% -
  Horiz. % 117.43% 240.38% 189.96% 113.05% 85.96% 77.35% 100.00%
NP to SH 10,818 25,117 21,152 12,291 7,571 6,431 9,732 1.78%
  YoY % -56.93% 18.75% 72.09% 62.34% 17.73% -33.92% -
  Horiz. % 111.16% 258.09% 217.34% 126.29% 77.79% 66.08% 100.00%
Tax Rate 26.83 % 18.39 % 21.01 % 24.04 % 26.38 % 25.43 % 22.59 % 2.91%
  YoY % 45.89% -12.47% -12.60% -8.87% 3.74% 12.57% -
  Horiz. % 118.77% 81.41% 93.01% 106.42% 116.78% 112.57% 100.00%
Total Cost 297,058 292,774 264,956 247,303 232,952 204,210 227,573 4.54%
  YoY % 1.46% 10.50% 7.14% 6.16% 14.07% -10.27% -
  Horiz. % 130.53% 128.65% 116.43% 108.67% 102.36% 89.73% 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 6,825 15,046 13,659 5,476 4,776 4,771 4,796 6.05%
  YoY % -54.64% 10.15% 149.41% 14.65% 0.12% -0.53% -
  Horiz. % 142.29% 313.69% 284.77% 114.18% 99.59% 99.47% 100.00%
Div Payout % 63.09 % 59.91 % 64.58 % 44.56 % 63.09 % 74.19 % 49.29 % 4.20%
  YoY % 5.31% -7.23% 44.93% -29.37% -14.96% 50.52% -
  Horiz. % 128.00% 121.55% 131.02% 90.40% 128.00% 150.52% 100.00%
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 4.35 % 8.64 % 7.63 % 5.00 % 4.08 % 4.18 % 4.82 % -1.69%
  YoY % -49.65% 13.24% 52.60% 22.55% -2.39% -13.28% -
  Horiz. % 90.25% 179.25% 158.30% 103.73% 84.65% 86.72% 100.00%
ROE 6.84 % 15.97 % 14.04 % 9.08 % 5.99 % 5.24 % 8.03 % -2.64%
  YoY % -57.17% 13.75% 54.63% 51.59% 14.31% -34.74% -
  Horiz. % 85.18% 198.88% 174.84% 113.08% 74.60% 65.26% 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 229.74 234.34 209.49 190.41 178.57 156.22 175.68 4.57%
  YoY % -1.96% 11.86% 10.02% 6.63% 14.31% -11.08% -
  Horiz. % 130.77% 133.39% 119.25% 108.38% 101.65% 88.92% 100.00%
EPS 8.00 18.37 15.45 8.99 5.57 4.71 7.15 1.89%
  YoY % -56.45% 18.90% 71.86% 61.40% 18.26% -34.13% -
  Horiz. % 111.89% 256.92% 216.08% 125.73% 77.90% 65.87% 100.00%
DPS 5.00 11.00 10.00 4.00 3.50 3.50 3.50 6.12%
  YoY % -54.55% 10.00% 150.00% 14.29% 0.00% 0.00% -
  Horiz. % 142.86% 314.29% 285.71% 114.29% 100.00% 100.00% 100.00%
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 - 137,250
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 226.29 233.48 208.98 189.67 176.94 155.28 174.20 4.45%
  YoY % -3.08% 11.72% 10.18% 7.19% 13.95% -10.86% -
  Horiz. % 129.90% 134.03% 119.97% 108.88% 101.57% 89.14% 100.00%
EPS 7.88 18.30 15.41 8.96 5.52 4.69 7.09 1.78%
  YoY % -56.94% 18.75% 71.99% 62.32% 17.70% -33.85% -
  Horiz. % 111.14% 258.11% 217.35% 126.38% 77.86% 66.15% 100.00%
DPS 4.97 10.96 9.95 3.99 3.48 3.48 3.49 6.07%
  YoY % -54.65% 10.15% 149.37% 14.66% 0.00% -0.29% -
  Horiz. % 142.41% 314.04% 285.10% 114.33% 99.71% 99.71% 100.00%
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 0.38 0.64 0.67 0.46 0.40 0.33 0.29 4.61%
  YoY % -40.62% -4.48% 45.65% 15.00% 21.21% 13.79% -
  Horiz. % 131.03% 220.69% 231.03% 158.62% 137.93% 113.79% 100.00%
P/EPS 10.81 8.22 9.13 9.73 12.93 10.82 7.13 7.18%
  YoY % 31.51% -9.97% -6.17% -24.75% 19.50% 51.75% -
  Horiz. % 151.61% 115.29% 128.05% 136.47% 181.35% 151.75% 100.00%
EY 9.25 12.16 10.96 10.27 7.73 9.24 14.02 -6.69%
  YoY % -23.93% 10.95% 6.72% 32.86% -16.34% -34.09% -
  Horiz. % 65.98% 86.73% 78.17% 73.25% 55.14% 65.91% 100.00%
DY 5.78 7.28 7.09 4.57 4.86 6.86 6.86 -2.81%
  YoY % -20.60% 2.68% 55.14% -5.97% -29.15% 0.00% -
  Horiz. % 84.26% 106.12% 103.35% 66.62% 70.85% 100.00% 100.00%
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 0.39 0.64 0.67 0.57 0.35 0.35 0.29 5.06%
  YoY % -39.06% -4.48% 17.54% 62.86% 0.00% 20.69% -
  Horiz. % 134.48% 220.69% 231.03% 196.55% 120.69% 120.69% 100.00%
P/EPS 11.18 8.17 9.06 12.01 11.14 11.56 7.13 7.78%
  YoY % 36.84% -9.82% -24.56% 7.81% -3.63% 62.13% -
  Horiz. % 156.80% 114.59% 127.07% 168.44% 156.24% 162.13% 100.00%
EY 8.94 12.24 11.03 8.32 8.98 8.65 14.02 -7.22%
  YoY % -26.96% 10.97% 32.57% -7.35% 3.82% -38.30% -
  Horiz. % 63.77% 87.30% 78.67% 59.34% 64.05% 61.70% 100.00%
DY 5.59 7.33 7.14 3.70 5.65 6.42 6.86 -3.35%
  YoY % -23.74% 2.66% 92.97% -34.51% -11.99% -6.41% -
  Horiz. % 81.49% 106.85% 104.08% 53.94% 82.36% 93.59% 100.00%
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.
 


 

231  177  506  1354 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.020.00 
 SAPNRG 0.275+0.005 
 KNM 0.455+0.01 
 ISTONE 0.245+0.02 
 HSI-C7F 0.335+0.02 
 KNM-WB 0.20+0.015 
 MTAG 0.45+0.01 
 VELESTO 0.34+0.01 
 GPACKET-WB 0.3150.00 
 QES 0.20+0.02 

TOP ARTICLES

1. Malaysia Stock Analysis – OCK (0172) Louis Yap Investment
2. OPCOM & NETX: CORE WINNERS OF THE DIGITAL ECONOMY IN LATEST MALAYSIA'S BUDGET, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. AirAsia’s Santan Restaurant Is Opening at Mid Valley Megamall Good Articles to Share
4. EVERYONE HAS OVERLOOKED THIS NEXT RALLY STOCK AFTER I-STONE! smartinvestment2030
5. HDD STOCK MADE IMPRESSIVE GAIN. Top Pick Of The Day
6. [转贴] MAGNI一天爆跌60%,天哥我这次给你害死了!! ~ 第一天 Good Articles to Share
7. [12Invest] 壹贰讲股 - 浅谈Dayang Enterprise Holdings Berhad(5141) [12Invest] - 壹贰讲股
8. [转贴] [Facebook live video:浅谈KNM Group bhd (KNM)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers