Highlights

[JAYCORP] YoY Annual (Unaudited) Result on 2009-07-31 [#4]

Stock [JAYCORP]: JAYCORP BHD
Announcement Date 30-Sep-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 31-Jul-2009  [#4]
Profit Trend YoY -     194.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 236,612 192,059 227,414 252,657 283,752 282,937 23,108 47.31%
  YoY % 23.20% -15.55% -9.99% -10.96% 0.29% 1,124.41% -
  Horiz. % 1,023.94% 831.14% 984.14% 1,093.37% 1,227.94% 1,224.41% 100.00%
PBT 15,381 9,378 18,229 19,293 7,487 17,622 11,276 5.31%
  YoY % 64.01% -48.55% -5.51% 157.69% -57.51% 56.28% -
  Horiz. % 136.40% 83.17% 161.66% 171.10% 66.40% 156.28% 100.00%
Tax -3,433 -4,645 -3,618 -5,457 -3,160 -4,142 -2,800 3.45%
  YoY % 26.09% -28.39% 33.70% -72.69% 23.71% -47.93% -
  Horiz. % 122.61% 165.89% 129.21% 194.89% 112.86% 147.93% 100.00%
NP 11,948 4,733 14,611 13,836 4,327 13,480 8,476 5.88%
  YoY % 152.44% -67.61% 5.60% 219.76% -67.90% 59.04% -
  Horiz. % 140.96% 55.84% 172.38% 163.24% 51.05% 159.04% 100.00%
NP to SH 10,261 2,548 13,924 12,297 4,180 12,162 8,697 2.79%
  YoY % 302.71% -81.70% 13.23% 194.19% -65.63% 39.84% -
  Horiz. % 117.98% 29.30% 160.10% 141.39% 48.06% 139.84% 100.00%
Tax Rate 22.32 % 49.53 % 19.85 % 28.28 % 42.21 % 23.50 % 24.83 % -1.76%
  YoY % -54.94% 149.52% -29.81% -33.00% 79.62% -5.36% -
  Horiz. % 89.89% 199.48% 79.94% 113.89% 170.00% 94.64% 100.00%
Total Cost 224,664 187,326 212,803 238,821 279,425 269,457 14,632 57.59%
  YoY % 19.93% -11.97% -10.89% -14.53% 3.70% 1,741.56% -
  Horiz. % 1,535.43% 1,280.25% 1,454.37% 1,632.18% 1,909.68% 1,841.56% 100.00%
Net Worth 121,763 113,625 116,367 107,663 104,612 106,235 100,041 3.33%
  YoY % 7.16% -2.36% 8.08% 2.92% -1.53% 6.19% -
  Horiz. % 121.71% 113.58% 116.32% 107.62% 104.57% 106.19% 100.00%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 4,788 2,737 10,031 116 52 5,379 5,481 -2.23%
  YoY % 74.89% -72.71% 8,492.98% 120.40% -99.02% -1.87% -
  Horiz. % 87.35% 49.95% 183.00% 2.13% 0.97% 98.13% 100.00%
Div Payout % 46.67 % 107.46 % 72.05 % 0.95 % 1.27 % 44.23 % 63.03 % -4.88%
  YoY % -56.57% 49.15% 7,484.21% -25.20% -97.13% -29.83% -
  Horiz. % 74.04% 170.49% 114.31% 1.51% 2.01% 70.17% 100.00%
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 121,763 113,625 116,367 107,663 104,612 106,235 100,041 3.33%
  YoY % 7.16% -2.36% 8.08% 2.92% -1.53% 6.19% -
  Horiz. % 121.71% 113.58% 116.32% 107.62% 104.57% 106.19% 100.00%
NOSH 136,813 136,898 133,756 129,715 132,421 134,475 137,043 -0.03%
  YoY % -0.06% 2.35% 3.12% -2.04% -1.53% -1.87% -
  Horiz. % 99.83% 99.89% 97.60% 94.65% 96.63% 98.13% 100.00%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 5.05 % 2.46 % 6.42 % 5.48 % 1.52 % 4.76 % 36.68 % -28.12%
  YoY % 105.28% -61.68% 17.15% 260.53% -68.07% -87.02% -
  Horiz. % 13.77% 6.71% 17.50% 14.94% 4.14% 12.98% 100.00%
ROE 8.43 % 2.24 % 11.97 % 11.42 % 4.00 % 11.45 % 8.69 % -0.50%
  YoY % 276.34% -81.29% 4.82% 185.50% -65.07% 31.76% -
  Horiz. % 97.01% 25.78% 137.74% 131.42% 46.03% 131.76% 100.00%
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 172.95 140.29 170.02 194.78 214.28 210.40 16.86 47.35%
  YoY % 23.28% -17.49% -12.71% -9.10% 1.84% 1,147.92% -
  Horiz. % 1,025.80% 832.09% 1,008.42% 1,155.28% 1,270.94% 1,247.92% 100.00%
EPS 7.50 1.86 10.41 9.48 3.16 9.09 6.42 2.62%
  YoY % 303.23% -82.13% 9.81% 200.00% -65.24% 41.59% -
  Horiz. % 116.82% 28.97% 162.15% 147.66% 49.22% 141.59% 100.00%
DPS 3.50 2.00 7.50 0.09 0.04 4.00 4.00 -2.20%
  YoY % 75.00% -73.33% 8,233.33% 125.00% -99.00% 0.00% -
  Horiz. % 87.50% 50.00% 187.50% 2.25% 1.00% 100.00% 100.00%
NAPS 0.8900 0.8300 0.8700 0.8300 0.7900 0.7900 0.7300 3.35%
  YoY % 7.23% -4.60% 4.82% 5.06% 0.00% 8.22% -
  Horiz. % 121.92% 113.70% 119.18% 113.70% 108.22% 108.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 137,250
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 172.39 139.93 165.69 184.09 206.74 206.15 16.84 47.30%
  YoY % 23.20% -15.55% -10.00% -10.96% 0.29% 1,124.17% -
  Horiz. % 1,023.69% 830.94% 983.91% 1,093.17% 1,227.67% 1,224.17% 100.00%
EPS 7.48 1.86 10.14 8.96 3.05 8.86 6.34 2.79%
  YoY % 302.15% -81.66% 13.17% 193.77% -65.58% 39.75% -
  Horiz. % 117.98% 29.34% 159.94% 141.32% 48.11% 139.75% 100.00%
DPS 3.49 1.99 7.31 0.09 0.04 3.92 3.99 -2.20%
  YoY % 75.38% -72.78% 8,022.22% 125.00% -98.98% -1.75% -
  Horiz. % 87.47% 49.87% 183.21% 2.26% 1.00% 98.25% 100.00%
NAPS 0.8872 0.8279 0.8479 0.7844 0.7622 0.7740 0.7289 3.33%
  YoY % 7.16% -2.36% 8.10% 2.91% -1.52% 6.19% -
  Horiz. % 121.72% 113.58% 116.33% 107.61% 104.57% 106.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.4700 0.5600 0.7700 0.5000 0.6800 0.7500 0.7000 -
P/RPS 0.27 0.40 0.45 0.26 0.32 0.36 4.15 -36.55%
  YoY % -32.50% -11.11% 73.08% -18.75% -11.11% -91.33% -
  Horiz. % 6.51% 9.64% 10.84% 6.27% 7.71% 8.67% 100.00%
P/EPS 6.27 30.09 7.40 5.27 21.54 8.29 11.03 -8.98%
  YoY % -79.16% 306.62% 40.42% -75.53% 159.83% -24.84% -
  Horiz. % 56.84% 272.80% 67.09% 47.78% 195.29% 75.16% 100.00%
EY 15.96 3.32 13.52 18.96 4.64 12.06 9.07 9.87%
  YoY % 380.72% -75.44% -28.69% 308.62% -61.53% 32.97% -
  Horiz. % 175.96% 36.60% 149.06% 209.04% 51.16% 132.97% 100.00%
DY 7.45 3.57 9.74 0.18 0.06 5.33 5.71 4.53%
  YoY % 108.68% -63.35% 5,311.11% 200.00% -98.87% -6.65% -
  Horiz. % 130.47% 62.52% 170.58% 3.15% 1.05% 93.35% 100.00%
P/NAPS 0.53 0.67 0.89 0.60 0.86 0.95 0.96 -9.42%
  YoY % -20.90% -24.72% 48.33% -30.23% -9.47% -1.04% -
  Horiz. % 55.21% 69.79% 92.71% 62.50% 89.58% 98.96% 100.00%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 29/09/11 29/09/10 30/09/09 26/09/08 28/09/07 02/10/06 -
Price 0.4900 0.5100 0.7500 0.7400 0.5700 0.6600 0.7500 -
P/RPS 0.28 0.36 0.44 0.38 0.27 0.31 4.45 -36.91%
  YoY % -22.22% -18.18% 15.79% 40.74% -12.90% -93.03% -
  Horiz. % 6.29% 8.09% 9.89% 8.54% 6.07% 6.97% 100.00%
P/EPS 6.53 27.40 7.20 7.81 18.06 7.30 11.82 -9.41%
  YoY % -76.17% 280.56% -7.81% -56.76% 147.40% -38.24% -
  Horiz. % 55.25% 231.81% 60.91% 66.07% 152.79% 61.76% 100.00%
EY 15.31 3.65 13.88 12.81 5.54 13.70 8.46 10.38%
  YoY % 319.45% -73.70% 8.35% 131.23% -59.56% 61.94% -
  Horiz. % 180.97% 43.14% 164.07% 151.42% 65.48% 161.94% 100.00%
DY 7.14 3.92 10.00 0.12 0.07 6.06 5.33 4.99%
  YoY % 82.14% -60.80% 8,233.33% 71.43% -98.84% 13.70% -
  Horiz. % 133.96% 73.55% 187.62% 2.25% 1.31% 113.70% 100.00%
P/NAPS 0.55 0.61 0.86 0.89 0.72 0.84 1.03 -9.92%
  YoY % -9.84% -29.07% -3.37% 23.61% -14.29% -18.45% -
  Horiz. % 53.40% 59.22% 83.50% 86.41% 69.90% 81.55% 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.
 


 

224  280  562  1189 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.14-0.01 
 GPACKET-WB 0.1750.00 
 BJLAND 0.235+0.01 
 HSI-C7F 0.38-0.05 
 HSI-H6P 0.195+0.005 
 JAKS 0.835+0.015 
 NETX 0.0150.00 
 HSI-C7E 0.195-0.045 
 MNC 0.0750.00 
 HSI-H6Q 0.41+0.06 
Partners & Brokers