Highlights

[JAYCORP] YoY Annual (Unaudited) Result on 2014-07-31 [#4]

Stock [JAYCORP]: JAYCORP BHD
Announcement Date 26-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jul-2014  [#4]
Profit Trend YoY -     69.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 312,824 289,457 247,907 236,327 209,281 236,612 192,059 8.46%
  YoY % 8.07% 16.76% 4.90% 12.92% -11.55% 23.20% -
  Horiz. % 162.88% 150.71% 129.08% 123.05% 108.97% 123.20% 100.00%
PBT 33,035 26,116 14,336 13,594 9,916 15,381 9,378 23.33%
  YoY % 26.49% 82.17% 5.46% 37.09% -35.53% 64.01% -
  Horiz. % 352.26% 278.48% 152.87% 144.96% 105.74% 164.01% 100.00%
Tax -6,079 -5,003 -4,622 -3,057 -2,828 -3,433 -4,645 4.58%
  YoY % -21.51% -8.24% -51.19% -8.10% 17.62% 26.09% -
  Horiz. % 130.87% 107.71% 99.50% 65.81% 60.88% 73.91% 100.00%
NP 26,956 21,113 9,714 10,537 7,088 11,948 4,733 33.60%
  YoY % 27.67% 117.35% -7.81% 48.66% -40.68% 152.44% -
  Horiz. % 569.53% 446.08% 205.24% 222.63% 149.76% 252.44% 100.00%
NP to SH 24,766 20,982 7,993 8,625 5,086 10,261 2,548 46.04%
  YoY % 18.03% 162.50% -7.33% 69.58% -50.43% 302.71% -
  Horiz. % 971.98% 823.47% 313.70% 338.50% 199.61% 402.71% 100.00%
Tax Rate 18.40 % 19.16 % 32.24 % 22.49 % 28.52 % 22.32 % 49.53 % -15.20%
  YoY % -3.97% -40.57% 43.35% -21.14% 27.78% -54.94% -
  Horiz. % 37.15% 38.68% 65.09% 45.41% 57.58% 45.06% 100.00%
Total Cost 285,868 268,344 238,193 225,790 202,193 224,664 187,326 7.29%
  YoY % 6.53% 12.66% 5.49% 11.67% -10.00% 19.93% -
  Horiz. % 152.60% 143.25% 127.15% 120.53% 107.94% 119.93% 100.00%
Net Worth 151,796 144,971 128,654 125,752 121,681 121,763 113,625 4.94%
  YoY % 4.71% 12.68% 2.31% 3.35% -0.07% 7.16% -
  Horiz. % 133.59% 127.59% 113.23% 110.67% 107.09% 107.16% 100.00%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 15,042 13,676 5,474 4,784 4,785 4,788 2,737 32.80%
  YoY % 9.99% 149.82% 14.44% -0.02% -0.07% 74.89% -
  Horiz. % 549.42% 499.52% 199.95% 174.73% 174.77% 174.89% 100.00%
Div Payout % 60.74 % 65.18 % 68.49 % 55.47 % 94.09 % 46.67 % 107.46 % -9.06%
  YoY % -6.81% -4.83% 23.47% -41.05% 101.61% -56.57% -
  Horiz. % 56.52% 60.66% 63.74% 51.62% 87.56% 43.43% 100.00%
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 151,796 144,971 128,654 125,752 121,681 121,763 113,625 4.94%
  YoY % 4.71% 12.68% 2.31% 3.35% -0.07% 7.16% -
  Horiz. % 133.59% 127.59% 113.23% 110.67% 107.09% 107.16% 100.00%
NOSH 136,753 136,765 136,866 136,687 136,720 136,813 136,898 -0.02%
  YoY % -0.01% -0.07% 0.13% -0.02% -0.07% -0.06% -
  Horiz. % 99.89% 99.90% 99.98% 99.85% 99.87% 99.94% 100.00%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 8.62 % 7.29 % 3.92 % 4.46 % 3.39 % 5.05 % 2.46 % 23.22%
  YoY % 18.24% 85.97% -12.11% 31.56% -32.87% 105.28% -
  Horiz. % 350.41% 296.34% 159.35% 181.30% 137.80% 205.28% 100.00%
ROE 16.32 % 14.47 % 6.21 % 6.86 % 4.18 % 8.43 % 2.24 % 39.19%
  YoY % 12.79% 133.01% -9.48% 64.11% -50.42% 276.34% -
  Horiz. % 728.57% 645.98% 277.23% 306.25% 186.61% 376.34% 100.00%
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 228.75 211.64 181.13 172.90 153.07 172.95 140.29 8.48%
  YoY % 8.08% 16.84% 4.76% 12.95% -11.49% 23.28% -
  Horiz. % 163.06% 150.86% 129.11% 123.24% 109.11% 123.28% 100.00%
EPS 18.11 15.34 5.84 6.31 3.72 7.50 1.86 46.08%
  YoY % 18.06% 162.67% -7.45% 69.62% -50.40% 303.23% -
  Horiz. % 973.66% 824.73% 313.98% 339.25% 200.00% 403.23% 100.00%
DPS 11.00 10.00 4.00 3.50 3.50 3.50 2.00 32.83%
  YoY % 10.00% 150.00% 14.29% 0.00% 0.00% 75.00% -
  Horiz. % 550.00% 500.00% 200.00% 175.00% 175.00% 175.00% 100.00%
NAPS 1.1100 1.0600 0.9400 0.9200 0.8900 0.8900 0.8300 4.96%
  YoY % 4.72% 12.77% 2.17% 3.37% 0.00% 7.23% -
  Horiz. % 133.73% 127.71% 113.25% 110.84% 107.23% 107.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 137,250
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 227.92 210.90 180.62 172.19 152.48 172.39 139.93 8.46%
  YoY % 8.07% 16.76% 4.90% 12.93% -11.55% 23.20% -
  Horiz. % 162.88% 150.72% 129.08% 123.05% 108.97% 123.20% 100.00%
EPS 18.04 15.29 5.82 6.28 3.71 7.48 1.86 45.98%
  YoY % 17.99% 162.71% -7.32% 69.27% -50.40% 302.15% -
  Horiz. % 969.89% 822.04% 312.90% 337.63% 199.46% 402.15% 100.00%
DPS 10.96 9.96 3.99 3.49 3.49 3.49 1.99 32.86%
  YoY % 10.04% 149.62% 14.33% 0.00% 0.00% 75.38% -
  Horiz. % 550.75% 500.50% 200.50% 175.38% 175.38% 175.38% 100.00%
NAPS 1.1060 1.0563 0.9374 0.9162 0.8866 0.8872 0.8279 4.94%
  YoY % 4.71% 12.68% 2.31% 3.34% -0.07% 7.16% -
  Horiz. % 133.59% 127.59% 113.23% 110.67% 107.09% 107.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 1.4500 1.0400 1.0500 0.7800 0.5050 0.4700 0.5600 -
P/RPS 0.63 0.49 0.58 0.45 0.33 0.27 0.40 7.86%
  YoY % 28.57% -15.52% 28.89% 36.36% 22.22% -32.50% -
  Horiz. % 157.50% 122.50% 145.00% 112.50% 82.50% 67.50% 100.00%
P/EPS 8.01 6.78 17.98 12.36 13.58 6.27 30.09 -19.78%
  YoY % 18.14% -62.29% 45.47% -8.98% 116.59% -79.16% -
  Horiz. % 26.62% 22.53% 59.75% 41.08% 45.13% 20.84% 100.00%
EY 12.49 14.75 5.56 8.09 7.37 15.96 3.32 24.69%
  YoY % -15.32% 165.29% -31.27% 9.77% -53.82% 380.72% -
  Horiz. % 376.20% 444.28% 167.47% 243.67% 221.99% 480.72% 100.00%
DY 7.59 9.62 3.81 4.49 6.93 7.45 3.57 13.38%
  YoY % -21.10% 152.49% -15.14% -35.21% -6.98% 108.68% -
  Horiz. % 212.61% 269.47% 106.72% 125.77% 194.12% 208.68% 100.00%
P/NAPS 1.31 0.98 1.12 0.85 0.57 0.53 0.67 11.81%
  YoY % 33.67% -12.50% 31.76% 49.12% 7.55% -20.90% -
  Horiz. % 195.52% 146.27% 167.16% 126.87% 85.07% 79.10% 100.00%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 28/09/17 29/09/16 29/09/15 26/09/14 27/09/13 28/09/12 29/09/11 -
Price 1.5000 1.3200 0.9300 0.7700 0.5200 0.4900 0.5100 -
P/RPS 0.66 0.62 0.51 0.45 0.34 0.28 0.36 10.62%
  YoY % 6.45% 21.57% 13.33% 32.35% 21.43% -22.22% -
  Horiz. % 183.33% 172.22% 141.67% 125.00% 94.44% 77.78% 100.00%
P/EPS 8.28 8.60 15.92 12.20 13.98 6.53 27.40 -18.07%
  YoY % -3.72% -45.98% 30.49% -12.73% 114.09% -76.17% -
  Horiz. % 30.22% 31.39% 58.10% 44.53% 51.02% 23.83% 100.00%
EY 12.07 11.62 6.28 8.19 7.15 15.31 3.65 22.04%
  YoY % 3.87% 85.03% -23.32% 14.55% -53.30% 319.45% -
  Horiz. % 330.68% 318.36% 172.05% 224.38% 195.89% 419.45% 100.00%
DY 7.33 7.58 4.30 4.55 6.73 7.14 3.92 10.98%
  YoY % -3.30% 76.28% -5.49% -32.39% -5.74% 82.14% -
  Horiz. % 186.99% 193.37% 109.69% 116.07% 171.68% 182.14% 100.00%
P/NAPS 1.35 1.25 0.99 0.84 0.58 0.55 0.61 14.14%
  YoY % 8.00% 26.26% 17.86% 44.83% 5.45% -9.84% -
  Horiz. % 221.31% 204.92% 162.30% 137.70% 95.08% 90.16% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers