[JAYCORP] QoQ TTM Result on 31-Jan-2018 [#2]

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
TTM Result
Revenue	310,579	299,942	303,799	316,637	320,451	312,824	300,418	2.23%
YoY %	3.55%	-1.27%	-4.05%	-1.19%	2.44%	4.13%	-	-
Horiz. %	103.38%	99.84%	101.13%	105.40%	106.67%	104.13%	100.00%	-
PBT	18,479	17,625	18,636	28,434	33,915	33,035	29,847	-27.29%
YoY %	4.85%	-5.42%	-34.46%	-16.16%	2.66%	10.68%	-	-
Horiz. %	61.91%	59.05%	62.44%	95.27%	113.63%	110.68%	100.00%	-
Tax	-4,958	-4,587	-3,284	-5,765	-6,238	-6,079	-6,039	-12.28%
YoY %	-8.09%	-39.68%	43.04%	7.58%	-2.62%	-0.66%	-	-
Horiz. %	82.10%	75.96%	54.38%	95.46%	103.30%	100.66%	100.00%	-
NP	13,521	13,038	15,352	22,669	27,677	26,956	23,808	-31.35%
YoY %	3.70%	-15.07%	-32.28%	-18.09%	2.67%	13.22%	-	-
Horiz. %	56.79%	54.76%	64.48%	95.22%	116.25%	113.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,818	10,287	13,002	20,710	25,117	24,765	22,581	-38.69%
YoY %	5.16%	-20.88%	-37.22%	-17.55%	1.42%	9.67%	-	-
Horiz. %	47.91%	45.56%	57.58%	91.71%	111.23%	109.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.83%	26.03%	17.62%	20.28%	18.39%	18.40%	20.23%	-
YoY %	3.07%	47.73%	-13.12%	10.28%	-0.05%	-9.05%	-	-
Horiz. %	132.62%	128.67%	87.10%	100.25%	90.90%	90.95%	100.00%	-
Total Cost	297,058	286,904	288,447	293,968	292,774	285,868	276,610	4.85%
YoY %	3.54%	-0.53%	-1.88%	0.41%	2.42%	3.35%	-	-
Horiz. %	107.39%	103.72%	104.28%	106.28%	105.84%	103.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	158,172	151,521	147,453	149,050	157,259	151,871	151,789	2.77%
YoY %	4.39%	2.76%	-1.07%	-5.22%	3.55%	0.05%	-	-
Horiz. %	104.21%	99.82%	97.14%	98.20%	103.60%	100.05%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Dividend
Div	6,825	6,825	8,209	15,046	15,046	15,046	20,497	-51.86%
YoY %	0.00%	-16.86%	-45.44%	0.00%	0.00%	-26.59%	-	-
Horiz. %	33.30%	33.30%	40.05%	73.41%	73.41%	73.41%	100.00%	-
Div Payout %	63.09%	66.35%	63.14%	72.65%	59.91%	60.76%	90.77%	-
YoY %	-4.91%	5.08%	-13.09%	21.27%	-1.40%	-33.06%	-	-
Horiz. %	69.51%	73.10%	69.56%	80.04%	66.00%	66.94%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Equity
Net Worth	158,172	151,521	147,453	149,050	157,259	151,871	151,789	2.77%
YoY %	4.39%	2.76%	-1.07%	-5.22%	3.55%	0.05%	-	-
Horiz. %	104.21%	99.82%	97.14%	98.20%	103.60%	100.05%	100.00%	-
NOSH	137,250	137,250	137,250	137,250	137,250	136,821	136,747	0.24%
YoY %	0.00%	0.00%	0.00%	0.00%	0.31%	0.05%	-	-
Horiz. %	100.37%	100.37%	100.37%	100.37%	100.37%	100.05%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Ratio Analysis
NP Margin	4.35%	4.35%	5.05%	7.16%	8.64%	8.62%	7.92%	-
YoY %	0.00%	-13.86%	-29.47%	-17.13%	0.23%	8.84%	-	-
Horiz. %	54.92%	54.92%	63.76%	90.40%	109.09%	108.84%	100.00%	-
ROE	6.84%	6.79%	8.82%	13.89%	15.97%	16.31%	14.88%	-
YoY %	0.74%	-23.02%	-36.50%	-13.02%	-2.08%	9.61%	-	-
Horiz. %	45.97%	45.63%	59.27%	93.35%	107.33%	109.61%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Per Share
RPS	229.74	219.73	222.51	231.55	234.34	228.64	219.69	3.01%
YoY %	4.56%	-1.25%	-3.90%	-1.19%	2.49%	4.07%	-	-
Horiz. %	104.57%	100.02%	101.28%	105.40%	106.67%	104.07%	100.00%	-
EPS	8.00	7.54	9.52	15.15	18.37	18.10	16.51	-38.22%
YoY %	6.10%	-20.80%	-37.16%	-17.53%	1.49%	9.63%	-	-
Horiz. %	48.46%	45.67%	57.66%	91.76%	111.27%	109.63%	100.00%	-
DPS	5.00	5.00	6.00	11.00	11.00	11.00	15.00	-51.82%
YoY %	0.00%	-16.67%	-45.45%	0.00%	0.00%	-26.67%	-	-
Horiz. %	33.33%	33.33%	40.00%	73.33%	73.33%	73.33%	100.00%	-
NAPS	1.17	1.11	1.08	1.09	1.15	1.11	1.11	3.56%
YoY %	5.41%	2.78%	-0.92%	-5.22%	3.60%	0.00%	-	-
Horiz. %	105.41%	100.00%	97.30%	98.20%	103.60%	100.00%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Adjusted Per Share Value based on latest NOSH - 137,250
RPS	113.14	109.27	110.67	115.35	116.74	113.96	109.44	2.23%
YoY %	3.54%	-1.27%	-4.06%	-1.19%	2.44%	4.13%	-	-
Horiz. %	103.38%	99.84%	101.12%	105.40%	106.67%	104.13%	100.00%	-
EPS	3.94	3.75	4.74	7.54	9.15	9.02	8.23	-38.72%
YoY %	5.07%	-20.89%	-37.14%	-17.60%	1.44%	9.60%	-	-
Horiz. %	47.87%	45.57%	57.59%	91.62%	111.18%	109.60%	100.00%	-
DPS	2.49	2.49	2.99	5.48	5.48	5.48	7.47	-51.82%
YoY %	0.00%	-16.72%	-45.44%	0.00%	0.00%	-26.64%	-	-
Horiz. %	33.33%	33.33%	40.03%	73.36%	73.36%	73.36%	100.00%	-
NAPS	0.5762	0.552	0.5372	0.543	0.5729	0.5533	0.553	2.76%
YoY %	4.38%	2.76%	-1.07%	-5.22%	3.54%	0.05%	-	-
Horiz. %	104.20%	99.82%	97.14%	98.19%	103.60%	100.05%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	-
Price	0.865	0.87	0.90	1.25	1.51	1.45	1.34	-
P/RPS	0.38	0.40	0.40	0.54	0.64	0.63	0.61	-26.99%
YoY %	-5.00%	0.00%	-25.93%	-15.62%	1.59%	3.28%	-	-
Horiz. %	62.30%	65.57%	65.57%	88.52%	104.92%	103.28%	100.00%	-
P/EPS	10.81	11.54	9.45	8.25	8.22	8.01	8.11	21.05%
YoY %	-6.33%	22.12%	14.55%	0.36%	2.62%	-1.23%	-	-
Horiz. %	133.29%	142.29%	116.52%	101.73%	101.36%	98.77%	100.00%	-
EY	9.25	8.66	10.58	12.12	12.16	12.48	12.32	-17.34%
YoY %	6.81%	-18.15%	-12.71%	-0.33%	-2.56%	1.30%	-	-
Horiz. %	75.08%	70.29%	85.88%	98.38%	98.70%	101.30%	100.00%	-
DY	5.78	5.75	6.67	8.80	7.28	7.59	11.19	-35.54%
YoY %	0.52%	-13.79%	-24.20%	20.88%	-4.08%	-32.17%	-	-
Horiz. %	51.65%	51.39%	59.61%	78.64%	65.06%	67.83%	100.00%	-
P/NAPS	0.74	0.78	0.83	1.15	1.31	1.31	1.21	-27.88%
YoY %	-5.13%	-6.02%	-27.83%	-12.21%	0.00%	8.26%	-	-
Horiz. %	61.16%	64.46%	68.60%	95.04%	108.26%	108.26%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Announcement Date
Date	12/12/18	27/09/18	28/06/18	23/03/18	14/12/17	28/09/17	23/06/17	-
Price	0.895	0.88	0.865	1.20	1.50	1.50	1.36	-
P/RPS	0.39	0.40	0.39	0.52	0.64	0.66	0.62	-26.52%
YoY %	-2.50%	2.56%	-25.00%	-18.75%	-3.03%	6.45%	-	-
Horiz. %	62.90%	64.52%	62.90%	83.87%	103.23%	106.45%	100.00%	-
P/EPS	11.18	11.68	9.08	7.92	8.17	8.29	8.24	22.49%
YoY %	-4.28%	28.63%	14.65%	-3.06%	-1.45%	0.61%	-	-
Horiz. %	135.68%	141.75%	110.19%	96.12%	99.15%	100.61%	100.00%	-
EY	8.94	8.56	11.01	12.62	12.24	12.07	12.14	-18.40%
YoY %	4.44%	-22.25%	-12.76%	3.10%	1.41%	-0.58%	-	-
Horiz. %	73.64%	70.51%	90.69%	103.95%	100.82%	99.42%	100.00%	-
DY	5.59	5.68	6.94	9.17	7.33	7.33	11.03	-36.35%
YoY %	-1.58%	-18.16%	-24.32%	25.10%	0.00%	-33.54%	-	-
Horiz. %	50.68%	51.50%	62.92%	83.14%	66.46%	66.46%	100.00%	-
P/NAPS	0.76	0.79	0.80	1.10	1.30	1.35	1.23	-27.39%
YoY %	-3.80%	-1.25%	-27.27%	-15.38%	-3.70%	9.76%	-	-
Horiz. %	61.79%	64.23%	65.04%	89.43%	105.69%	109.76%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:50:00

ADX

10 Mins

BUY

2024-05-14 16:20:00

EMA 5

5 Mins

BUY

2024-05-14 16:20:00

ADX

5 Mins

BUY

2024-05-14 16:20:00

MACD/RSI

5 Mins

BUY

2024-05-14 16:20:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

473

PTRANS

PERAK TRANSIT BERHAD

471

YTLPOWR

YTL POWER INTERNATIONAL BHD

454

HLIND

HONG LEONG INDUSTRIES BHD

452

GENTING

GENTING BHD

405

SENDAI

EVERSENDAI CORPORATION BERHAD

362

YTL

YTL CORPORATION BHD

290

GENM

GENTING MALAYSIA BERHAD

286

MYEG

MY E.G. SERVICES BHD

252

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More