Highlights

[JAYCORP] YoY Annual (Unaudited) Result on 2013-07-31 [#4]

Stock [JAYCORP]: JAYCORP BHD
Announcement Date 27-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jul-2013  [#4]
Profit Trend YoY -     -50.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 289,457 247,907 236,327 209,281 236,612 192,059 227,414 4.10%
  YoY % 16.76% 4.90% 12.92% -11.55% 23.20% -15.55% -
  Horiz. % 127.28% 109.01% 103.92% 92.03% 104.04% 84.45% 100.00%
PBT 26,116 14,336 13,594 9,916 15,381 9,378 18,229 6.17%
  YoY % 82.17% 5.46% 37.09% -35.53% 64.01% -48.55% -
  Horiz. % 143.27% 78.64% 74.57% 54.40% 84.38% 51.45% 100.00%
Tax -5,003 -4,622 -3,057 -2,828 -3,433 -4,645 -3,618 5.55%
  YoY % -8.24% -51.19% -8.10% 17.62% 26.09% -28.39% -
  Horiz. % 138.28% 127.75% 84.49% 78.16% 94.89% 128.39% 100.00%
NP 21,113 9,714 10,537 7,088 11,948 4,733 14,611 6.32%
  YoY % 117.35% -7.81% 48.66% -40.68% 152.44% -67.61% -
  Horiz. % 144.50% 66.48% 72.12% 48.51% 81.77% 32.39% 100.00%
NP to SH 20,982 7,993 8,625 5,086 10,261 2,548 13,924 7.07%
  YoY % 162.50% -7.33% 69.58% -50.43% 302.71% -81.70% -
  Horiz. % 150.69% 57.40% 61.94% 36.53% 73.69% 18.30% 100.00%
Tax Rate 19.16 % 32.24 % 22.49 % 28.52 % 22.32 % 49.53 % 19.85 % -0.59%
  YoY % -40.57% 43.35% -21.14% 27.78% -54.94% 149.52% -
  Horiz. % 96.52% 162.42% 113.30% 143.68% 112.44% 249.52% 100.00%
Total Cost 268,344 238,193 225,790 202,193 224,664 187,326 212,803 3.94%
  YoY % 12.66% 5.49% 11.67% -10.00% 19.93% -11.97% -
  Horiz. % 126.10% 111.93% 106.10% 95.01% 105.57% 88.03% 100.00%
Net Worth 144,971 128,654 125,752 121,681 121,763 113,625 116,367 3.73%
  YoY % 12.68% 2.31% 3.35% -0.07% 7.16% -2.36% -
  Horiz. % 124.58% 110.56% 108.06% 104.57% 104.64% 97.64% 100.00%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 13,676 5,474 4,784 4,785 4,788 2,737 10,031 5.30%
  YoY % 149.82% 14.44% -0.02% -0.07% 74.89% -72.71% -
  Horiz. % 136.33% 54.57% 47.69% 47.70% 47.73% 27.29% 100.00%
Div Payout % 65.18 % 68.49 % 55.47 % 94.09 % 46.67 % 107.46 % 72.05 % -1.65%
  YoY % -4.83% 23.47% -41.05% 101.61% -56.57% 49.15% -
  Horiz. % 90.46% 95.06% 76.99% 130.59% 64.77% 149.15% 100.00%
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 144,971 128,654 125,752 121,681 121,763 113,625 116,367 3.73%
  YoY % 12.68% 2.31% 3.35% -0.07% 7.16% -2.36% -
  Horiz. % 124.58% 110.56% 108.06% 104.57% 104.64% 97.64% 100.00%
NOSH 136,765 136,866 136,687 136,720 136,813 136,898 133,756 0.37%
  YoY % -0.07% 0.13% -0.02% -0.07% -0.06% 2.35% -
  Horiz. % 102.25% 102.33% 102.19% 102.22% 102.29% 102.35% 100.00%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 7.29 % 3.92 % 4.46 % 3.39 % 5.05 % 2.46 % 6.42 % 2.14%
  YoY % 85.97% -12.11% 31.56% -32.87% 105.28% -61.68% -
  Horiz. % 113.55% 61.06% 69.47% 52.80% 78.66% 38.32% 100.00%
ROE 14.47 % 6.21 % 6.86 % 4.18 % 8.43 % 2.24 % 11.97 % 3.21%
  YoY % 133.01% -9.48% 64.11% -50.42% 276.34% -81.29% -
  Horiz. % 120.89% 51.88% 57.31% 34.92% 70.43% 18.71% 100.00%
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 211.64 181.13 172.90 153.07 172.95 140.29 170.02 3.71%
  YoY % 16.84% 4.76% 12.95% -11.49% 23.28% -17.49% -
  Horiz. % 124.48% 106.53% 101.69% 90.03% 101.72% 82.51% 100.00%
EPS 15.34 5.84 6.31 3.72 7.50 1.86 10.41 6.67%
  YoY % 162.67% -7.45% 69.62% -50.40% 303.23% -82.13% -
  Horiz. % 147.36% 56.10% 60.61% 35.73% 72.05% 17.87% 100.00%
DPS 10.00 4.00 3.50 3.50 3.50 2.00 7.50 4.91%
  YoY % 150.00% 14.29% 0.00% 0.00% 75.00% -73.33% -
  Horiz. % 133.33% 53.33% 46.67% 46.67% 46.67% 26.67% 100.00%
NAPS 1.0600 0.9400 0.9200 0.8900 0.8900 0.8300 0.8700 3.34%
  YoY % 12.77% 2.17% 3.37% 0.00% 7.23% -4.60% -
  Horiz. % 121.84% 108.05% 105.75% 102.30% 102.30% 95.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 137,250
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 210.90 180.62 172.19 152.48 172.39 139.93 165.69 4.10%
  YoY % 16.76% 4.90% 12.93% -11.55% 23.20% -15.55% -
  Horiz. % 127.29% 109.01% 103.92% 92.03% 104.04% 84.45% 100.00%
EPS 15.29 5.82 6.28 3.71 7.48 1.86 10.14 7.08%
  YoY % 162.71% -7.32% 69.27% -50.40% 302.15% -81.66% -
  Horiz. % 150.79% 57.40% 61.93% 36.59% 73.77% 18.34% 100.00%
DPS 9.96 3.99 3.49 3.49 3.49 1.99 7.31 5.29%
  YoY % 149.62% 14.33% 0.00% 0.00% 75.38% -72.78% -
  Horiz. % 136.25% 54.58% 47.74% 47.74% 47.74% 27.22% 100.00%
NAPS 1.0563 0.9374 0.9162 0.8866 0.8872 0.8279 0.8479 3.73%
  YoY % 12.68% 2.31% 3.34% -0.07% 7.16% -2.36% -
  Horiz. % 124.58% 110.56% 108.06% 104.56% 104.63% 97.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 1.0400 1.0500 0.7800 0.5050 0.4700 0.5600 0.7700 -
P/RPS 0.49 0.58 0.45 0.33 0.27 0.40 0.45 1.43%
  YoY % -15.52% 28.89% 36.36% 22.22% -32.50% -11.11% -
  Horiz. % 108.89% 128.89% 100.00% 73.33% 60.00% 88.89% 100.00%
P/EPS 6.78 17.98 12.36 13.58 6.27 30.09 7.40 -1.45%
  YoY % -62.29% 45.47% -8.98% 116.59% -79.16% 306.62% -
  Horiz. % 91.62% 242.97% 167.03% 183.51% 84.73% 406.62% 100.00%
EY 14.75 5.56 8.09 7.37 15.96 3.32 13.52 1.46%
  YoY % 165.29% -31.27% 9.77% -53.82% 380.72% -75.44% -
  Horiz. % 109.10% 41.12% 59.84% 54.51% 118.05% 24.56% 100.00%
DY 9.62 3.81 4.49 6.93 7.45 3.57 9.74 -0.21%
  YoY % 152.49% -15.14% -35.21% -6.98% 108.68% -63.35% -
  Horiz. % 98.77% 39.12% 46.10% 71.15% 76.49% 36.65% 100.00%
P/NAPS 0.98 1.12 0.85 0.57 0.53 0.67 0.89 1.62%
  YoY % -12.50% 31.76% 49.12% 7.55% -20.90% -24.72% -
  Horiz. % 110.11% 125.84% 95.51% 64.04% 59.55% 75.28% 100.00%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/09/16 29/09/15 26/09/14 27/09/13 28/09/12 29/09/11 29/09/10 -
Price 1.3200 0.9300 0.7700 0.5200 0.4900 0.5100 0.7500 -
P/RPS 0.62 0.51 0.45 0.34 0.28 0.36 0.44 5.88%
  YoY % 21.57% 13.33% 32.35% 21.43% -22.22% -18.18% -
  Horiz. % 140.91% 115.91% 102.27% 77.27% 63.64% 81.82% 100.00%
P/EPS 8.60 15.92 12.20 13.98 6.53 27.40 7.20 3.00%
  YoY % -45.98% 30.49% -12.73% 114.09% -76.17% 280.56% -
  Horiz. % 119.44% 221.11% 169.44% 194.17% 90.69% 380.56% 100.00%
EY 11.62 6.28 8.19 7.15 15.31 3.65 13.88 -2.92%
  YoY % 85.03% -23.32% 14.55% -53.30% 319.45% -73.70% -
  Horiz. % 83.72% 45.24% 59.01% 51.51% 110.30% 26.30% 100.00%
DY 7.58 4.30 4.55 6.73 7.14 3.92 10.00 -4.51%
  YoY % 76.28% -5.49% -32.39% -5.74% 82.14% -60.80% -
  Horiz. % 75.80% 43.00% 45.50% 67.30% 71.40% 39.20% 100.00%
P/NAPS 1.25 0.99 0.84 0.58 0.55 0.61 0.86 6.43%
  YoY % 26.26% 17.86% 44.83% 5.45% -9.84% -29.07% -
  Horiz. % 145.35% 115.12% 97.67% 67.44% 63.95% 70.93% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers