Highlights

[JAYCORP] YoY Annual (Unaudited) Result on 2012-07-31 [#4]

Stock [JAYCORP]: JAYCORP BHD
Announcement Date 28-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jul-2012  [#4]
Profit Trend YoY -     302.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 247,907 236,327 209,281 236,612 192,059 227,414 252,657 -0.32%
  YoY % 4.90% 12.92% -11.55% 23.20% -15.55% -9.99% -
  Horiz. % 98.12% 93.54% 82.83% 93.65% 76.02% 90.01% 100.00%
PBT 14,336 13,594 9,916 15,381 9,378 18,229 19,293 -4.83%
  YoY % 5.46% 37.09% -35.53% 64.01% -48.55% -5.51% -
  Horiz. % 74.31% 70.46% 51.40% 79.72% 48.61% 94.49% 100.00%
Tax -4,622 -3,057 -2,828 -3,433 -4,645 -3,618 -5,457 -2.73%
  YoY % -51.19% -8.10% 17.62% 26.09% -28.39% 33.70% -
  Horiz. % 84.70% 56.02% 51.82% 62.91% 85.12% 66.30% 100.00%
NP 9,714 10,537 7,088 11,948 4,733 14,611 13,836 -5.72%
  YoY % -7.81% 48.66% -40.68% 152.44% -67.61% 5.60% -
  Horiz. % 70.21% 76.16% 51.23% 86.35% 34.21% 105.60% 100.00%
NP to SH 7,993 8,625 5,086 10,261 2,548 13,924 12,297 -6.93%
  YoY % -7.33% 69.58% -50.43% 302.71% -81.70% 13.23% -
  Horiz. % 65.00% 70.14% 41.36% 83.44% 20.72% 113.23% 100.00%
Tax Rate 32.24 % 22.49 % 28.52 % 22.32 % 49.53 % 19.85 % 28.28 % 2.21%
  YoY % 43.35% -21.14% 27.78% -54.94% 149.52% -29.81% -
  Horiz. % 114.00% 79.53% 100.85% 78.93% 175.14% 70.19% 100.00%
Total Cost 238,193 225,790 202,193 224,664 187,326 212,803 238,821 -0.04%
  YoY % 5.49% 11.67% -10.00% 19.93% -11.97% -10.89% -
  Horiz. % 99.74% 94.54% 84.66% 94.07% 78.44% 89.11% 100.00%
Net Worth 128,654 125,752 121,681 121,763 113,625 116,367 107,663 3.01%
  YoY % 2.31% 3.35% -0.07% 7.16% -2.36% 8.08% -
  Horiz. % 119.50% 116.80% 113.02% 113.10% 105.54% 108.08% 100.00%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 5,474 4,784 4,785 4,788 2,737 10,031 116 89.84%
  YoY % 14.44% -0.02% -0.07% 74.89% -72.71% 8,492.98% -
  Horiz. % 4,689.49% 4,097.95% 4,098.93% 4,101.72% 2,345.29% 8,592.98% 100.00%
Div Payout % 68.49 % 55.47 % 94.09 % 46.67 % 107.46 % 72.05 % 0.95 % 103.94%
  YoY % 23.47% -41.05% 101.61% -56.57% 49.15% 7,484.21% -
  Horiz. % 7,209.47% 5,838.95% 9,904.21% 4,912.63% 11,311.58% 7,584.21% 100.00%
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 128,654 125,752 121,681 121,763 113,625 116,367 107,663 3.01%
  YoY % 2.31% 3.35% -0.07% 7.16% -2.36% 8.08% -
  Horiz. % 119.50% 116.80% 113.02% 113.10% 105.54% 108.08% 100.00%
NOSH 136,866 136,687 136,720 136,813 136,898 133,756 129,715 0.90%
  YoY % 0.13% -0.02% -0.07% -0.06% 2.35% 3.12% -
  Horiz. % 105.51% 105.38% 105.40% 105.47% 105.54% 103.12% 100.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 3.92 % 4.46 % 3.39 % 5.05 % 2.46 % 6.42 % 5.48 % -5.43%
  YoY % -12.11% 31.56% -32.87% 105.28% -61.68% 17.15% -
  Horiz. % 71.53% 81.39% 61.86% 92.15% 44.89% 117.15% 100.00%
ROE 6.21 % 6.86 % 4.18 % 8.43 % 2.24 % 11.97 % 11.42 % -9.65%
  YoY % -9.48% 64.11% -50.42% 276.34% -81.29% 4.82% -
  Horiz. % 54.38% 60.07% 36.60% 73.82% 19.61% 104.82% 100.00%
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 181.13 172.90 153.07 172.95 140.29 170.02 194.78 -1.20%
  YoY % 4.76% 12.95% -11.49% 23.28% -17.49% -12.71% -
  Horiz. % 92.99% 88.77% 78.59% 88.79% 72.02% 87.29% 100.00%
EPS 5.84 6.31 3.72 7.50 1.86 10.41 9.48 -7.75%
  YoY % -7.45% 69.62% -50.40% 303.23% -82.13% 9.81% -
  Horiz. % 61.60% 66.56% 39.24% 79.11% 19.62% 109.81% 100.00%
DPS 4.00 3.50 3.50 3.50 2.00 7.50 0.09 88.15%
  YoY % 14.29% 0.00% 0.00% 75.00% -73.33% 8,233.33% -
  Horiz. % 4,444.44% 3,888.89% 3,888.89% 3,888.89% 2,222.22% 8,333.33% 100.00%
NAPS 0.9400 0.9200 0.8900 0.8900 0.8300 0.8700 0.8300 2.09%
  YoY % 2.17% 3.37% 0.00% 7.23% -4.60% 4.82% -
  Horiz. % 113.25% 110.84% 107.23% 107.23% 100.00% 104.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 137,250
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 180.62 172.19 152.48 172.39 139.93 165.69 184.09 -0.32%
  YoY % 4.90% 12.93% -11.55% 23.20% -15.55% -10.00% -
  Horiz. % 98.12% 93.54% 82.83% 93.64% 76.01% 90.00% 100.00%
EPS 5.82 6.28 3.71 7.48 1.86 10.14 8.96 -6.94%
  YoY % -7.32% 69.27% -50.40% 302.15% -81.66% 13.17% -
  Horiz. % 64.96% 70.09% 41.41% 83.48% 20.76% 113.17% 100.00%
DPS 3.99 3.49 3.49 3.49 1.99 7.31 0.09 88.07%
  YoY % 14.33% 0.00% 0.00% 75.38% -72.78% 8,022.22% -
  Horiz. % 4,433.33% 3,877.78% 3,877.78% 3,877.78% 2,211.11% 8,122.22% 100.00%
NAPS 0.9374 0.9162 0.8866 0.8872 0.8279 0.8479 0.7844 3.01%
  YoY % 2.31% 3.34% -0.07% 7.16% -2.36% 8.10% -
  Horiz. % 119.51% 116.80% 113.03% 113.11% 105.55% 108.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 1.0500 0.7800 0.5050 0.4700 0.5600 0.7700 0.5000 -
P/RPS 0.58 0.45 0.33 0.27 0.40 0.45 0.26 14.30%
  YoY % 28.89% 36.36% 22.22% -32.50% -11.11% 73.08% -
  Horiz. % 223.08% 173.08% 126.92% 103.85% 153.85% 173.08% 100.00%
P/EPS 17.98 12.36 13.58 6.27 30.09 7.40 5.27 22.68%
  YoY % 45.47% -8.98% 116.59% -79.16% 306.62% 40.42% -
  Horiz. % 341.18% 234.54% 257.69% 118.98% 570.97% 140.42% 100.00%
EY 5.56 8.09 7.37 15.96 3.32 13.52 18.96 -18.48%
  YoY % -31.27% 9.77% -53.82% 380.72% -75.44% -28.69% -
  Horiz. % 29.32% 42.67% 38.87% 84.18% 17.51% 71.31% 100.00%
DY 3.81 4.49 6.93 7.45 3.57 9.74 0.18 66.28%
  YoY % -15.14% -35.21% -6.98% 108.68% -63.35% 5,311.11% -
  Horiz. % 2,116.67% 2,494.44% 3,850.00% 4,138.89% 1,983.33% 5,411.11% 100.00%
P/NAPS 1.12 0.85 0.57 0.53 0.67 0.89 0.60 10.96%
  YoY % 31.76% 49.12% 7.55% -20.90% -24.72% 48.33% -
  Horiz. % 186.67% 141.67% 95.00% 88.33% 111.67% 148.33% 100.00%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 26/09/14 27/09/13 28/09/12 29/09/11 29/09/10 30/09/09 -
Price 0.9300 0.7700 0.5200 0.4900 0.5100 0.7500 0.7400 -
P/RPS 0.51 0.45 0.34 0.28 0.36 0.44 0.38 5.02%
  YoY % 13.33% 32.35% 21.43% -22.22% -18.18% 15.79% -
  Horiz. % 134.21% 118.42% 89.47% 73.68% 94.74% 115.79% 100.00%
P/EPS 15.92 12.20 13.98 6.53 27.40 7.20 7.81 12.60%
  YoY % 30.49% -12.73% 114.09% -76.17% 280.56% -7.81% -
  Horiz. % 203.84% 156.21% 179.00% 83.61% 350.83% 92.19% 100.00%
EY 6.28 8.19 7.15 15.31 3.65 13.88 12.81 -11.20%
  YoY % -23.32% 14.55% -53.30% 319.45% -73.70% 8.35% -
  Horiz. % 49.02% 63.93% 55.82% 119.52% 28.49% 108.35% 100.00%
DY 4.30 4.55 6.73 7.14 3.92 10.00 0.12 81.52%
  YoY % -5.49% -32.39% -5.74% 82.14% -60.80% 8,233.33% -
  Horiz. % 3,583.33% 3,791.67% 5,608.33% 5,950.00% 3,266.67% 8,333.33% 100.00%
P/NAPS 0.99 0.84 0.58 0.55 0.61 0.86 0.89 1.79%
  YoY % 17.86% 44.83% 5.45% -9.84% -29.07% -3.37% -
  Horiz. % 111.24% 94.38% 65.17% 61.80% 68.54% 96.63% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers