[JAYCORP] YoY Quarter Result on 31-Jul-2017 [#4]

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Quarter Result
Revenue	87,562	80,539	76,687	80,544	68,138	69,295	59,946	6.51%
YoY %	8.72%	5.02%	-4.79%	18.21%	-1.67%	15.60%	-	-
Horiz. %	146.07%	134.35%	127.93%	134.36%	113.67%	115.60%	100.00%	-
PBT	6,957	6,941	7,234	8,245	5,057	3,031	3,383	12.75%
YoY %	0.23%	-4.05%	-12.26%	63.04%	66.84%	-10.40%	-	-
Horiz. %	205.65%	205.17%	213.83%	243.72%	149.48%	89.60%	100.00%	-
Tax	-2,204	-2,262	-1,366	-63	-23	-1,164	-767	19.21%
YoY %	2.56%	-65.59%	-2,068.25%	-173.91%	98.02%	-51.76%	-	-
Horiz. %	287.35%	294.92%	178.10%	8.21%	3.00%	151.76%	100.00%	-
NP	4,753	4,679	5,868	8,182	5,034	1,867	2,616	10.45%
YoY %	1.58%	-20.26%	-28.28%	62.53%	169.63%	-28.63%	-	-
Horiz. %	181.69%	178.86%	224.31%	312.77%	192.43%	71.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,058	4,669	4,646	7,361	5,177	1,821	1,706	19.83%
YoY %	8.33%	0.50%	-36.88%	42.19%	184.29%	6.74%	-	-
Horiz. %	296.48%	273.68%	272.33%	431.48%	303.46%	106.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.68%	32.59%	18.88%	0.76%	0.45%	38.40%	22.67%	-
YoY %	-2.79%	72.62%	2,384.21%	68.89%	-98.83%	69.39%	-	-
Horiz. %	139.74%	143.76%	83.28%	3.35%	1.99%	169.39%	100.00%	-
Total Cost	82,809	75,860	70,819	72,362	63,104	67,428	57,330	6.31%
YoY %	9.16%	7.12%	-2.13%	14.67%	-6.41%	17.61%	-	-
Horiz. %	144.44%	132.32%	123.53%	126.22%	110.07%	117.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	164,601	160,745	151,521	151,871	144,792	128,702	125,561	4.61%
YoY %	2.40%	6.09%	-0.23%	4.89%	12.50%	2.50%	-	-
Horiz. %	131.09%	128.02%	120.68%	120.95%	115.32%	102.50%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Dividend
Div	8,769	9,455	6,825	8,209	13,659	5,476	4,776	10.64%
YoY %	-7.26%	38.53%	-16.86%	-39.90%	149.43%	14.66%	-	-
Horiz. %	183.61%	197.97%	142.90%	171.88%	285.99%	114.66%	100.00%	-
Div Payout %	173.38%	202.52%	146.91%	111.52%	263.85%	300.75%	280.00%	-
YoY %	-14.39%	37.85%	31.73%	-57.73%	-12.27%	7.41%	-	-
Horiz. %	61.92%	72.33%	52.47%	39.83%	94.23%	107.41%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Equity
Net Worth	164,601	160,745	151,521	151,871	144,792	128,702	125,561	4.61%
YoY %	2.40%	6.09%	-0.23%	4.89%	12.50%	2.50%	-	-
Horiz. %	131.09%	128.02%	120.68%	120.95%	115.32%	102.50%	100.00%	-
NOSH	137,250	137,250	137,250	136,821	136,596	136,917	136,480	0.09%
YoY %	0.00%	0.00%	0.31%	0.16%	-0.23%	0.32%	-	-
Horiz. %	100.56%	100.56%	100.56%	100.25%	100.08%	100.32%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Ratio Analysis
NP Margin	5.43%	5.81%	7.65%	10.16%	7.39%	2.69%	4.36%	-
YoY %	-6.54%	-24.05%	-24.70%	37.48%	174.72%	-38.30%	-	-
Horiz. %	124.54%	133.26%	175.46%	233.03%	169.50%	61.70%	100.00%	-
ROE	3.07%	2.90%	3.07%	4.85%	3.58%	1.41%	1.36%	-
YoY %	5.86%	-5.54%	-36.70%	35.47%	153.90%	3.68%	-	-
Horiz. %	225.74%	213.24%	225.74%	356.62%	263.24%	103.68%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Per Share
RPS	64.90	59.62	56.18	58.87	49.88	50.61	43.92	6.71%
YoY %	8.86%	6.12%	-4.57%	18.02%	-1.44%	15.23%	-	-
Horiz. %	147.77%	135.75%	127.91%	134.04%	113.57%	115.23%	100.00%	-
EPS	3.75	3.46	3.40	5.38	3.79	1.33	1.25	20.07%
YoY %	8.38%	1.76%	-36.80%	41.95%	184.96%	6.40%	-	-
Horiz. %	300.00%	276.80%	272.00%	430.40%	303.20%	106.40%	100.00%	-
DPS	6.50	7.00	5.00	6.00	10.00	4.00	3.50	10.85%
YoY %	-7.14%	40.00%	-16.67%	-40.00%	150.00%	14.29%	-	-
Horiz. %	185.71%	200.00%	142.86%	171.43%	285.71%	114.29%	100.00%	-
NAPS	1.22	1.19	1.11	1.11	1.06	0.94	0.92	4.81%
YoY %	2.52%	7.21%	0.00%	4.72%	12.77%	2.17%	-	-
Horiz. %	132.61%	129.35%	120.65%	120.65%	115.22%	102.17%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Adjusted Per Share Value based on latest NOSH - 136,821
RPS	31.90	29.34	27.94	29.34	24.82	25.24	21.84	6.51%
YoY %	8.73%	5.01%	-4.77%	18.21%	-1.66%	15.57%	-	-
Horiz. %	146.06%	134.34%	127.93%	134.34%	113.64%	115.57%	100.00%	-
EPS	1.84	1.70	1.69	2.68	1.89	0.66	0.62	19.85%
YoY %	8.24%	0.59%	-36.94%	41.80%	186.36%	6.45%	-	-
Horiz. %	296.77%	274.19%	272.58%	432.26%	304.84%	106.45%	100.00%	-
DPS	3.19	3.44	2.49	2.99	4.98	2.00	1.74	10.61%
YoY %	-7.27%	38.15%	-16.72%	-39.96%	149.00%	14.94%	-	-
Horiz. %	183.33%	197.70%	143.10%	171.84%	286.21%	114.94%	100.00%	-
NAPS	0.5996	0.5856	0.552	0.5533	0.5275	0.4689	0.4574	4.61%
YoY %	2.39%	6.09%	-0.23%	4.89%	12.50%	2.51%	-	-
Horiz. %	131.09%	128.03%	120.68%	120.97%	115.33%	102.51%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	-
Price	0.965	0.97	0.87	1.45	1.04	1.05	0.78	-
P/RPS	1.49	1.63	1.55	2.46	2.08	2.07	1.78	-2.91%
YoY %	-8.59%	5.16%	-36.99%	18.27%	0.48%	16.29%	-	-
Horiz. %	83.71%	91.57%	87.08%	138.20%	116.85%	116.29%	100.00%	-
P/EPS	25.74	28.06	25.56	26.95	27.44	78.95	62.40	-13.70%
YoY %	-8.27%	9.78%	-5.16%	-1.79%	-65.24%	26.52%	-	-
Horiz. %	41.25%	44.97%	40.96%	43.19%	43.97%	126.52%	100.00%	-
EY	3.88	3.56	3.91	3.71	3.64	1.27	1.60	15.89%
YoY %	8.99%	-8.95%	5.39%	1.92%	186.61%	-20.63%	-	-
Horiz. %	242.50%	222.50%	244.38%	231.87%	227.50%	79.38%	100.00%	-
DY	6.74	7.22	5.75	4.14	9.62	3.81	4.49	6.99%
YoY %	-6.65%	25.57%	38.89%	-56.96%	152.49%	-15.14%	-	-
Horiz. %	150.11%	160.80%	128.06%	92.20%	214.25%	84.86%	100.00%	-
P/NAPS	0.79	0.82	0.78	1.31	0.98	1.12	0.85	-1.21%
YoY %	-3.66%	5.13%	-40.46%	33.67%	-12.50%	31.76%	-	-
Horiz. %	92.94%	96.47%	91.76%	154.12%	115.29%	131.76%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Announcement Date
Date	29/09/20	30/09/19	27/09/18	28/09/17	29/09/16	29/09/15	26/09/14	-
Price	1.10	0.965	0.88	1.50	1.32	0.93	0.77	-
P/RPS	1.69	1.62	1.57	2.55	2.65	1.84	1.75	-0.57%
YoY %	4.32%	3.18%	-38.43%	-3.77%	44.02%	5.14%	-	-
Horiz. %	96.57%	92.57%	89.71%	145.71%	151.43%	105.14%	100.00%	-
P/EPS	29.34	27.92	25.86	27.88	34.83	69.92	61.60	-11.61%
YoY %	5.09%	7.97%	-7.25%	-19.95%	-50.19%	13.51%	-	-
Horiz. %	47.63%	45.32%	41.98%	45.26%	56.54%	113.51%	100.00%	-
EY	3.41	3.58	3.87	3.59	2.87	1.43	1.62	13.19%
YoY %	-4.75%	-7.49%	7.80%	25.09%	100.70%	-11.73%	-	-
Horiz. %	210.49%	220.99%	238.89%	221.60%	177.16%	88.27%	100.00%	-
DY	5.91	7.25	5.68	4.00	7.58	4.30	4.55	4.45%
YoY %	-18.48%	27.64%	42.00%	-47.23%	76.28%	-5.49%	-	-
Horiz. %	129.89%	159.34%	124.84%	87.91%	166.59%	94.51%	100.00%	-
P/NAPS	0.90	0.81	0.79	1.35	1.25	0.99	0.84	1.15%
YoY %	11.11%	2.53%	-41.48%	8.00%	26.26%	17.86%	-	-
Horiz. %	107.14%	96.43%	94.05%	160.71%	148.81%	117.86%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos