[JAYCORP] YoY TTM Result on 30-Apr-2010 [#3]

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
TTM Result
Revenue	218,216	224,585	199,642	232,378	258,723	286,486	272,037	-3.60%
YoY %	-2.84%	12.49%	-14.09%	-10.18%	-9.69%	5.31%	-	-
Horiz. %	80.22%	82.56%	73.39%	85.42%	95.11%	105.31%	100.00%	-
PBT	12,761	16,203	9,583	21,736	4,068	19,367	10,785	2.84%
YoY %	-21.24%	69.08%	-55.91%	434.32%	-79.00%	79.57%	-	-
Horiz. %	118.32%	150.24%	88.85%	201.54%	37.72%	179.57%	100.00%	-
Tax	-2,375	-5,680	-2,675	-6,275	-2,308	-3,883	-3,460	-6.07%
YoY %	58.19%	-112.34%	57.37%	-171.88%	40.56%	-12.23%	-	-
Horiz. %	68.64%	164.16%	77.31%	181.36%	66.71%	112.23%	100.00%	-
NP	10,386	10,523	6,908	15,461	1,760	15,484	7,325	5.98%
YoY %	-1.30%	52.33%	-55.32%	778.47%	-88.63%	111.39%	-	-
Horiz. %	141.79%	143.66%	94.31%	211.07%	24.03%	211.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,921	7,558	4,891	15,247	2,492	14,464	7,222	3.58%
YoY %	18.03%	54.53%	-67.92%	511.84%	-82.77%	100.28%	-	-
Horiz. %	123.53%	104.65%	67.72%	211.12%	34.51%	200.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.61%	35.06%	27.91%	28.87%	56.74%	20.05%	32.08%	-
YoY %	-46.92%	25.62%	-3.33%	-49.12%	182.99%	-37.50%	-	-
Horiz. %	58.01%	109.29%	87.00%	89.99%	176.87%	62.50%	100.00%	-
Total Cost	207,830	214,062	192,734	216,917	256,963	271,002	264,712	-3.94%
YoY %	-2.91%	11.07%	-11.15%	-15.58%	-5.18%	2.38%	-	-
Horiz. %	78.51%	80.87%	72.81%	81.94%	97.07%	102.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	122,977	119,176	116,117	114,848	104,999	110,051	102,262	3.11%
YoY %	3.19%	2.63%	1.10%	9.38%	-4.59%	7.62%	-	-
Horiz. %	120.26%	116.54%	113.55%	112.31%	102.68%	107.62%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Dividend
Div	4,796	2,740	5,029	5,063	53	5,376	5,553	-2.41%
YoY %	75.04%	-45.52%	-0.67%	9,452.83%	-99.01%	-3.19%	-	-
Horiz. %	86.37%	49.34%	90.56%	91.18%	0.95%	96.81%	100.00%	-
Div Payout %	53.77%	36.26%	102.83%	33.21%	2.13%	37.17%	76.90%	-
YoY %	48.29%	-64.74%	209.64%	1,459.15%	-94.27%	-51.66%	-	-
Horiz. %	69.92%	47.15%	133.72%	43.19%	2.77%	48.34%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Equity
Net Worth	122,977	119,176	116,117	114,848	104,999	110,051	102,262	3.11%
YoY %	3.19%	2.63%	1.10%	9.38%	-4.59%	7.62%	-	-
Horiz. %	120.26%	116.54%	113.55%	112.31%	102.68%	107.62%	100.00%	-
NOSH	136,641	136,984	138,235	133,544	129,629	132,592	134,555	0.25%
YoY %	-0.25%	-0.90%	3.51%	3.02%	-2.23%	-1.46%	-	-
Horiz. %	101.55%	101.81%	102.73%	99.25%	96.34%	98.54%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Ratio Analysis
NP Margin	4.76%	4.69%	3.46%	6.65%	0.68%	5.40%	2.69%	-
YoY %	1.49%	35.55%	-47.97%	877.94%	-87.41%	100.74%	-	-
Horiz. %	176.95%	174.35%	128.62%	247.21%	25.28%	200.74%	100.00%	-
ROE	7.25%	6.34%	4.21%	13.28%	2.37%	13.14%	7.06%	-
YoY %	14.35%	50.59%	-68.30%	460.34%	-81.96%	86.12%	-	-
Horiz. %	102.69%	89.80%	59.63%	188.10%	33.57%	186.12%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Per Share
RPS	159.70	163.95	144.42	174.01	199.59	216.06	202.17	-3.85%
YoY %	-2.59%	13.52%	-17.00%	-12.82%	-7.62%	6.87%	-	-
Horiz. %	78.99%	81.10%	71.43%	86.07%	98.72%	106.87%	100.00%	-
EPS	6.53	5.52	3.54	11.42	1.92	10.91	5.37	3.31%
YoY %	18.30%	55.93%	-69.00%	494.79%	-82.40%	103.17%	-	-
Horiz. %	121.60%	102.79%	65.92%	212.66%	35.75%	203.17%	100.00%	-
DPS	3.50	2.00	3.64	3.79	0.04	4.00	4.13	-2.71%
YoY %	75.00%	-45.05%	-3.96%	9,375.00%	-99.00%	-3.15%	-	-
Horiz. %	84.75%	48.43%	88.14%	91.77%	0.97%	96.85%	100.00%	-
NAPS	0.90	0.87	0.84	0.86	0.81	0.83	0.76	2.85%
YoY %	3.45%	3.57%	-2.33%	6.17%	-2.41%	9.21%	-	-
Horiz. %	118.42%	114.47%	110.53%	113.16%	106.58%	109.21%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Adjusted Per Share Value based on latest NOSH - 133,544
RPS	79.50	81.82	72.73	84.66	94.25	104.37	99.10	-3.60%
YoY %	-2.84%	12.50%	-14.09%	-10.18%	-9.70%	5.32%	-	-
Horiz. %	80.22%	82.56%	73.39%	85.43%	95.11%	105.32%	100.00%	-
EPS	3.25	2.75	1.78	5.55	0.91	5.27	2.63	3.58%
YoY %	18.18%	54.49%	-67.93%	509.89%	-82.73%	100.38%	-	-
Horiz. %	123.57%	104.56%	67.68%	211.03%	34.60%	200.38%	100.00%	-
DPS	1.75	1.00	1.83	1.84	0.02	1.96	2.02	-2.36%
YoY %	75.00%	-45.36%	-0.54%	9,100.00%	-98.98%	-2.97%	-	-
Horiz. %	86.63%	49.50%	90.59%	91.09%	0.99%	97.03%	100.00%	-
NAPS	0.448	0.4342	0.423	0.4184	0.3825	0.4009	0.3725	3.12%
YoY %	3.18%	2.65%	1.10%	9.39%	-4.59%	7.62%	-	-
Horiz. %	120.27%	116.56%	113.56%	112.32%	102.68%	107.62%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/13	30/04/12	29/04/11	30/04/10	30/04/09	30/04/08	30/04/07	-
Price	0.425	0.48	0.62	0.84	0.51	0.64	0.69	-
P/RPS	0.27	0.29	0.43	0.48	0.26	0.30	0.34	-3.76%
YoY %	-6.90%	-32.56%	-10.42%	84.62%	-13.33%	-11.76%	-	-
Horiz. %	79.41%	85.29%	126.47%	141.18%	76.47%	88.24%	100.00%	-
P/EPS	6.51	8.70	17.52	7.36	26.53	5.87	12.86	-10.71%
YoY %	-25.17%	-50.34%	138.04%	-72.26%	351.96%	-54.35%	-	-
Horiz. %	50.62%	67.65%	136.24%	57.23%	206.30%	45.65%	100.00%	-
EY	15.36	11.49	5.71	13.59	3.77	17.04	7.78	11.99%
YoY %	33.68%	101.23%	-57.98%	260.48%	-77.88%	119.02%	-	-
Horiz. %	197.43%	147.69%	73.39%	174.68%	48.46%	219.02%	100.00%	-
DY	8.24	4.17	5.87	4.51	0.08	6.25	5.98	5.48%
YoY %	97.60%	-28.96%	30.16%	5,537.50%	-98.72%	4.52%	-	-
Horiz. %	137.79%	69.73%	98.16%	75.42%	1.34%	104.52%	100.00%	-
P/NAPS	0.47	0.55	0.74	0.98	0.63	0.77	0.91	-10.41%
YoY %	-14.55%	-25.68%	-24.49%	55.56%	-18.18%	-15.38%	-	-
Horiz. %	51.65%	60.44%	81.32%	107.69%	69.23%	84.62%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Price Multiplier on Announcement Date
Date	27/06/13	28/06/12	29/06/11	30/06/10	29/06/09	20/06/08	30/05/07	-
Price	0.51	0.46	0.55	0.77	0.48	0.63	0.68	-
P/RPS	0.32	0.28	0.38	0.44	0.24	0.29	0.34	-1.00%
YoY %	14.29%	-26.32%	-13.64%	83.33%	-17.24%	-14.71%	-	-
Horiz. %	94.12%	82.35%	111.76%	129.41%	70.59%	85.29%	100.00%	-
P/EPS	7.81	8.34	15.54	6.74	24.97	5.78	12.67	-7.74%
YoY %	-6.35%	-46.33%	130.56%	-73.01%	332.01%	-54.38%	-	-
Horiz. %	61.64%	65.82%	122.65%	53.20%	197.08%	45.62%	100.00%	-
EY	12.80	11.99	6.43	14.83	4.01	17.32	7.89	8.39%
YoY %	6.76%	86.47%	-56.64%	269.83%	-76.85%	119.52%	-	-
Horiz. %	162.23%	151.96%	81.50%	187.96%	50.82%	219.52%	100.00%	-
DY	6.86	4.35	6.62	4.92	0.09	6.35	6.07	2.05%
YoY %	57.70%	-34.29%	34.55%	5,366.67%	-98.58%	4.61%	-	-
Horiz. %	113.01%	71.66%	109.06%	81.05%	1.48%	104.61%	100.00%	-
P/NAPS	0.57	0.53	0.65	0.90	0.59	0.76	0.89	-7.15%
YoY %	7.55%	-18.46%	-27.78%	52.54%	-22.37%	-14.61%	-	-
Horiz. %	64.04%	59.55%	73.03%	101.12%	66.29%	85.39%	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