[JAYCORP] QoQ TTM Result on 31-Jan-2022 [#2]

	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	CAGR
TTM Result
Revenue	301,361	305,615	295,722	300,335	308,911	353,091	390,397	-15.81%
YoY %	-1.39%	3.35%	-1.54%	-2.78%	-12.51%	-9.56%	-	-
Horiz. %	77.19%	78.28%	75.75%	76.93%	79.13%	90.44%	100.00%	-
PBT	38,977	30,199	23,114	20,489	25,767	37,999	47,013	-11.71%
YoY %	29.07%	30.65%	12.81%	-20.48%	-32.19%	-19.17%	-	-
Horiz. %	82.91%	64.24%	49.17%	43.58%	54.81%	80.83%	100.00%	-
Tax	-9,483	-8,809	-7,943	-6,236	-7,267	-9,504	-10,830	-8.45%
YoY %	-7.65%	-10.90%	-27.37%	14.19%	23.54%	12.24%	-	-
Horiz. %	87.56%	81.34%	73.34%	57.58%	67.10%	87.76%	100.00%	-
NP	29,494	21,390	15,171	14,253	18,500	28,495	36,183	-12.70%
YoY %	37.89%	40.99%	6.44%	-22.96%	-35.08%	-21.25%	-	-
Horiz. %	81.51%	59.12%	41.93%	39.39%	51.13%	78.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,785	21,462	15,381	14,750	19,399	28,744	36,103	-13.98%
YoY %	34.12%	39.54%	4.28%	-23.97%	-32.51%	-20.38%	-	-
Horiz. %	79.73%	59.45%	42.60%	40.86%	53.73%	79.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.33%	29.17%	34.36%	30.44%	28.20%	25.01%	23.04%	-
YoY %	-16.59%	-15.10%	12.88%	7.94%	12.75%	8.55%	-	-
Horiz. %	105.60%	126.61%	149.13%	132.12%	122.40%	108.55%	100.00%	-
Total Cost	271,867	284,225	280,551	286,082	290,411	324,596	354,214	-16.13%
YoY %	-4.35%	1.31%	-1.93%	-1.49%	-10.53%	-8.36%	-	-
Horiz. %	76.75%	80.24%	79.20%	80.77%	81.99%	91.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	196,175	185,425	188,113	177,363	180,051	176,344	179,049	6.26%
YoY %	5.80%	-1.43%	6.06%	-1.49%	2.10%	-1.51%	-	-
Horiz. %	109.56%	103.56%	105.06%	99.06%	100.56%	98.49%	100.00%	-

	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	CAGR
Dividend
Div	16,123	16,123	12,778	7,403	14,138	14,138	15,504	2.63%
YoY %	0.00%	26.18%	72.61%	-47.64%	0.00%	-8.81%	-	-
Horiz. %	103.99%	103.99%	82.42%	47.75%	91.19%	91.19%	100.00%	-
Div Payout %	56.02%	75.13%	83.08%	50.20%	72.88%	49.19%	42.94%	-
YoY %	-25.44%	-9.57%	65.50%	-31.12%	48.16%	14.56%	-	-
Horiz. %	130.46%	174.97%	193.48%	116.91%	169.73%	114.56%	100.00%	-

	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	CAGR
Equity
Net Worth	196,175	185,425	188,113	177,363	180,051	176,344	179,049	6.26%
YoY %	5.80%	-1.43%	6.06%	-1.49%	2.10%	-1.51%	-	-
Horiz. %	109.56%	103.56%	105.06%	99.06%	100.56%	98.49%	100.00%	-
NOSH	274,500	274,500	274,500	274,500	137,250	137,250	137,250	58.53%
YoY %	0.00%	0.00%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	200.00%	200.00%	100.00%	100.00%	100.00%	-

	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	CAGR
Ratio Analysis
NP Margin	9.79%	7.00%	5.13%	4.75%	5.99%	8.07%	9.27%	-
YoY %	39.86%	36.45%	8.00%	-20.70%	-25.77%	-12.94%	-	-
Horiz. %	105.61%	75.51%	55.34%	51.24%	64.62%	87.06%	100.00%	-
ROE	14.67%	11.57%	8.18%	8.32%	10.77%	16.30%	20.16%	-
YoY %	26.79%	41.44%	-1.68%	-22.75%	-33.93%	-19.15%	-	-
Horiz. %	72.77%	57.39%	40.58%	41.27%	53.42%	80.85%	100.00%	-

	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	CAGR
Per Share
RPS	112.14	113.72	110.04	111.76	229.90	262.30	289.99	-46.82%
YoY %	-1.39%	3.34%	-1.54%	-51.39%	-12.35%	-9.55%	-	-
Horiz. %	38.67%	39.22%	37.95%	38.54%	79.28%	90.45%	100.00%	-
EPS	10.71	7.99	5.72	5.49	14.44	21.35	26.82	-45.68%
YoY %	34.04%	39.69%	4.19%	-61.98%	-32.37%	-20.40%	-	-
Horiz. %	39.93%	29.79%	21.33%	20.47%	53.84%	79.60%	100.00%	-
DPS	6.00	6.00	4.76	2.76	10.50	10.50	11.50	-35.11%
YoY %	0.00%	26.05%	72.46%	-73.71%	0.00%	-8.70%	-	-
Horiz. %	52.17%	52.17%	41.39%	24.00%	91.30%	91.30%	100.00%	-
NAPS	0.73	0.69	0.70	0.66	1.34	1.31	1.33	-32.88%
YoY %	5.80%	-1.43%	6.06%	-50.75%	2.29%	-1.50%	-	-
Horiz. %	54.89%	51.88%	52.63%	49.62%	100.75%	98.50%	100.00%	-

	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	CAGR
Adjusted Per Share Value based on latest NOSH - 274,500
RPS	109.79	111.34	107.73	109.41	112.54	128.63	142.22	-15.80%
YoY %	-1.39%	3.35%	-1.54%	-2.78%	-12.51%	-9.56%	-	-
Horiz. %	77.20%	78.29%	75.75%	76.93%	79.13%	90.44%	100.00%	-
EPS	10.49	7.82	5.60	5.37	7.07	10.47	13.15	-13.95%
YoY %	34.14%	39.64%	4.28%	-24.05%	-32.47%	-20.38%	-	-
Horiz. %	79.77%	59.47%	42.59%	40.84%	53.76%	79.62%	100.00%	-
DPS	5.87	5.87	4.66	2.70	5.15	5.15	5.65	2.57%
YoY %	0.00%	25.97%	72.59%	-47.57%	0.00%	-8.85%	-	-
Horiz. %	103.89%	103.89%	82.48%	47.79%	91.15%	91.15%	100.00%	-
NAPS	0.7147	0.6755	0.6853	0.6461	0.6559	0.6424	0.6523	6.26%
YoY %	5.80%	-1.43%	6.07%	-1.49%	2.10%	-1.52%	-	-
Horiz. %	109.57%	103.56%	105.06%	99.05%	100.55%	98.48%	100.00%	-

	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/22	29/07/22	29/04/22	31/01/22	29/10/21	30/07/21	30/04/21	-
Price	0.715	0.675	0.735	0.775	1.69	1.64	1.70	-
P/RPS	0.64	0.59	0.67	0.69	0.74	0.63	0.59	5.55%
YoY %	8.47%	-11.94%	-2.90%	-6.76%	17.46%	6.78%	-	-
Horiz. %	108.47%	100.00%	113.56%	116.95%	125.42%	106.78%	100.00%	-
P/EPS	6.68	8.45	12.84	14.12	11.71	7.68	6.34	3.53%
YoY %	-20.95%	-34.19%	-9.07%	20.58%	52.47%	21.14%	-	-
Horiz. %	105.36%	133.28%	202.52%	222.71%	184.70%	121.14%	100.00%	-
EY	14.98	11.83	7.79	7.08	8.54	13.02	15.78	-3.39%
YoY %	26.63%	51.86%	10.03%	-17.10%	-34.41%	-17.49%	-	-
Horiz. %	94.93%	74.97%	49.37%	44.87%	54.12%	82.51%	100.00%	-
DY	8.39	8.89	6.47	3.55	6.21	6.40	6.76	15.44%
YoY %	-5.62%	37.40%	82.25%	-42.83%	-2.97%	-5.33%	-	-
Horiz. %	124.11%	131.51%	95.71%	52.51%	91.86%	94.67%	100.00%	-
P/NAPS	0.98	0.98	1.05	1.17	1.26	1.25	1.28	-16.26%
YoY %	0.00%	-6.67%	-10.26%	-7.14%	0.80%	-2.34%	-	-
Horiz. %	76.56%	76.56%	82.03%	91.41%	98.44%	97.66%	100.00%	-

	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	CAGR
Price Multiplier on Announcement Date
Date	13/12/22	29/09/22	16/06/22	25/03/22	09/12/21	29/09/21	29/06/21	-
Price	0.75	0.69	0.675	0.70	1.63	1.69	1.66	-
P/RPS	0.67	0.61	0.61	0.63	0.71	0.64	0.57	11.34%
YoY %	9.84%	0.00%	-3.17%	-11.27%	10.94%	12.28%	-	-
Horiz. %	117.54%	107.02%	107.02%	110.53%	124.56%	112.28%	100.00%	-
P/EPS	7.00	8.64	11.79	12.75	11.29	7.91	6.19	8.51%
YoY %	-18.98%	-26.72%	-7.53%	12.93%	42.73%	27.79%	-	-
Horiz. %	113.09%	139.58%	190.47%	205.98%	182.39%	127.79%	100.00%	-
EY	14.28	11.57	8.48	7.84	8.86	12.63	16.16	-7.89%
YoY %	23.42%	36.44%	8.16%	-11.51%	-29.85%	-21.84%	-	-
Horiz. %	88.37%	71.60%	52.48%	48.51%	54.83%	78.16%	100.00%	-
DY	8.00	8.70	7.04	3.94	6.44	6.21	6.93	10.01%
YoY %	-8.05%	23.58%	78.68%	-38.82%	3.70%	-10.39%	-	-
Horiz. %	115.44%	125.54%	101.59%	56.85%	92.93%	89.61%	100.00%	-
P/NAPS	1.03	1.00	0.96	1.06	1.22	1.29	1.25	-12.07%
YoY %	3.00%	4.17%	-9.43%	-13.11%	-5.43%	3.20%	-	-
Horiz. %	82.40%	80.00%	76.80%	84.80%	97.60%	103.20%	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 - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:25:00

EMA 5

5 Mins

SELL

2024-05-16 15:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-16 15:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 15:50:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-16 15:45:00

TURTLE SYSTEM 55

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

665

HARTA

HARTALEGA HOLDINGS BHD

565

MPI

MALAYSIAN PACIFIC INDUSTRIES

418

HLIND

HONG LEONG INDUSTRIES BHD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

PTRANS

PERAK TRANSIT BERHAD

408

MYEG

MY E.G. SERVICES BHD

394

MBSB

MALAYSIA BUILDING SOCIETY BHD

338

SUPERMX

SUPERMAX CORPORATION BHD

306

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

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