[JAYCORP] YoY TTM Result on 30-Apr-2021 [#3]

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
TTM Result
Revenue	240,652	295,722	390,397	302,324	318,097	303,799	300,418	-3.62%
YoY %	-18.62%	-24.25%	29.13%	-4.96%	4.71%	1.13%	-	-
Horiz. %	80.11%	98.44%	129.95%	100.63%	105.88%	101.13%	100.00%	-
PBT	29,378	23,114	47,013	24,910	31,459	18,636	29,847	-0.26%
YoY %	27.10%	-50.83%	88.73%	-20.82%	68.81%	-37.56%	-	-
Horiz. %	98.43%	77.44%	157.51%	83.46%	105.40%	62.44%	100.00%	-
Tax	-7,164	-7,943	-10,830	-8,156	-8,587	-3,284	-6,039	2.88%
YoY %	9.81%	26.66%	-32.79%	5.02%	-161.48%	45.62%	-	-
Horiz. %	118.63%	131.53%	179.33%	135.06%	142.19%	54.38%	100.00%	-
NP	22,214	15,171	36,183	16,754	22,872	15,352	23,808	-1.14%
YoY %	46.42%	-58.07%	115.97%	-26.75%	48.98%	-35.52%	-	-
Horiz. %	93.30%	63.72%	151.98%	70.37%	96.07%	64.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,890	15,381	36,103	17,011	19,794	13,002	22,581	-0.51%
YoY %	42.32%	-57.40%	112.23%	-14.06%	52.24%	-42.42%	-	-
Horiz. %	96.94%	68.11%	159.88%	75.33%	87.66%	57.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.39%	34.36%	23.04%	32.74%	27.30%	17.62%	20.23%	-
YoY %	-29.02%	49.13%	-29.63%	19.93%	54.94%	-12.90%	-	-
Horiz. %	120.56%	169.85%	113.89%	161.84%	134.95%	87.10%	100.00%	-
Total Cost	218,438	280,551	354,214	285,570	295,225	288,447	276,610	-3.85%
YoY %	-22.14%	-20.80%	24.04%	-3.27%	2.35%	4.28%	-	-
Horiz. %	78.97%	101.42%	128.06%	103.24%	106.73%	104.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	193,487	188,113	179,049	163,251	155,341	147,453	151,789	4.12%
YoY %	2.86%	5.06%	9.68%	5.09%	5.35%	-2.86%	-	-
Horiz. %	127.47%	123.93%	117.96%	107.55%	102.34%	97.14%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Dividend
Div	16,123	12,778	15,504	9,455	10,877	8,209	20,497	-3.91%
YoY %	26.18%	-17.58%	63.98%	-13.07%	32.50%	-59.95%	-	-
Horiz. %	78.66%	62.34%	75.64%	46.13%	53.07%	40.05%	100.00%	-
Div Payout %	73.66%	83.08%	42.94%	55.59%	54.95%	63.14%	90.77%	-
YoY %	-11.34%	93.48%	-22.76%	1.16%	-12.97%	-30.44%	-	-
Horiz. %	81.15%	91.53%	47.31%	61.24%	60.54%	69.56%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Equity
Net Worth	193,487	188,113	179,049	163,251	155,341	147,453	151,789	4.12%
YoY %	2.86%	5.06%	9.68%	5.09%	5.35%	-2.86%	-	-
Horiz. %	127.47%	123.93%	117.96%	107.55%	102.34%	97.14%	100.00%	-
NOSH	274,500	274,500	137,250	137,250	137,250	137,250	136,747	12.30%
YoY %	0.00%	100.00%	0.00%	0.00%	0.00%	0.37%	-	-
Horiz. %	200.74%	200.74%	100.37%	100.37%	100.37%	100.37%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Ratio Analysis
NP Margin	9.23%	5.13%	9.27%	5.54%	7.19%	5.05%	7.92%	-
YoY %	79.92%	-44.66%	67.33%	-22.95%	42.38%	-36.24%	-	-
Horiz. %	116.54%	64.77%	117.05%	69.95%	90.78%	63.76%	100.00%	-
ROE	11.31%	8.18%	20.16%	10.42%	12.74%	8.82%	14.88%	-
YoY %	38.26%	-59.42%	93.47%	-18.21%	44.44%	-40.73%	-	-
Horiz. %	76.01%	54.97%	135.48%	70.03%	85.62%	59.27%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Per Share
RPS	89.55	110.04	289.99	224.08	235.49	222.51	219.69	-13.88%
YoY %	-18.62%	-62.05%	29.41%	-4.85%	5.83%	1.28%	-	-
Horiz. %	40.76%	50.09%	132.00%	102.00%	107.19%	101.28%	100.00%	-
EPS	8.15	5.72	26.82	12.61	14.65	9.52	16.51	-11.09%
YoY %	42.48%	-78.67%	112.69%	-13.92%	53.89%	-42.34%	-	-
Horiz. %	49.36%	34.65%	162.45%	76.38%	88.73%	57.66%	100.00%	-
DPS	6.00	4.76	11.50	7.00	8.00	6.00	15.00	-14.15%
YoY %	26.05%	-58.61%	64.29%	-12.50%	33.33%	-60.00%	-	-
Horiz. %	40.00%	31.73%	76.67%	46.67%	53.33%	40.00%	100.00%	-
NAPS	0.72	0.70	1.33	1.21	1.15	1.08	1.11	-6.95%
YoY %	2.86%	-47.37%	9.92%	5.22%	6.48%	-2.70%	-	-
Horiz. %	64.86%	63.06%	119.82%	109.01%	103.60%	97.30%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Adjusted Per Share Value based on latest NOSH - 137,250
RPS	87.67	107.73	142.22	110.14	115.88	110.67	109.44	-3.62%
YoY %	-18.62%	-24.25%	29.13%	-4.95%	4.71%	1.12%	-	-
Horiz. %	80.11%	98.44%	129.95%	100.64%	105.88%	101.12%	100.00%	-
EPS	7.97	5.60	13.15	6.20	7.21	4.74	8.23	-0.53%
YoY %	42.32%	-57.41%	112.10%	-14.01%	52.11%	-42.41%	-	-
Horiz. %	96.84%	68.04%	159.78%	75.33%	87.61%	57.59%	100.00%	-
DPS	5.87	4.66	5.65	3.44	3.96	2.99	7.47	-3.93%
YoY %	25.97%	-17.52%	64.24%	-13.13%	32.44%	-59.97%	-	-
Horiz. %	78.58%	62.38%	75.64%	46.05%	53.01%	40.03%	100.00%	-
NAPS	0.7049	0.6853	0.6523	0.5947	0.5659	0.5372	0.553	4.12%
YoY %	2.86%	5.06%	9.69%	5.09%	5.34%	-2.86%	-	-
Horiz. %	127.47%	123.92%	117.96%	107.54%	102.33%	97.14%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/23	29/04/22	30/04/21	30/04/20	30/04/19	30/04/18	28/04/17	-
Price	0.70	0.735	1.70	0.80	0.935	0.90	1.34	-
P/RPS	0.78	0.67	0.59	0.36	0.40	0.40	0.61	4.18%
YoY %	16.42%	13.56%	63.89%	-10.00%	0.00%	-34.43%	-	-
Horiz. %	127.87%	109.84%	96.72%	59.02%	65.57%	65.57%	100.00%	-
P/EPS	8.59	12.84	6.34	6.35	6.38	9.45	8.11	0.96%
YoY %	-33.10%	102.52%	-0.16%	-0.47%	-32.49%	16.52%	-	-
Horiz. %	105.92%	158.32%	78.18%	78.30%	78.67%	116.52%	100.00%	-
EY	11.64	7.79	15.78	15.76	15.67	10.58	12.32	-0.94%
YoY %	49.42%	-50.63%	0.13%	0.57%	48.11%	-14.12%	-	-
Horiz. %	94.48%	63.23%	128.08%	127.92%	127.19%	85.88%	100.00%	-
DY	8.57	6.47	6.76	8.75	8.56	6.67	11.19	-4.34%
YoY %	32.46%	-4.29%	-22.74%	2.22%	28.34%	-40.39%	-	-
Horiz. %	76.59%	57.82%	60.41%	78.19%	76.50%	59.61%	100.00%	-
P/NAPS	0.97	1.05	1.28	0.66	0.81	0.83	1.21	-3.61%
YoY %	-7.62%	-17.97%	93.94%	-18.52%	-2.41%	-31.40%	-	-
Horiz. %	80.17%	86.78%	105.79%	54.55%	66.94%	68.60%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Price Multiplier on Announcement Date
Date	23/06/23	16/06/22	29/06/21	18/06/20	20/06/19	28/06/18	23/06/17	-
Price	0.69	0.675	1.66	0.845	1.05	0.865	1.36	-
P/RPS	0.77	0.61	0.57	0.38	0.45	0.39	0.62	3.67%
YoY %	26.23%	7.02%	50.00%	-15.56%	15.38%	-37.10%	-	-
Horiz. %	124.19%	98.39%	91.94%	61.29%	72.58%	62.90%	100.00%	-
P/EPS	8.47	11.79	6.19	6.70	7.17	9.08	8.24	0.45%
YoY %	-28.16%	90.47%	-7.61%	-6.56%	-21.04%	10.19%	-	-
Horiz. %	102.79%	143.08%	75.12%	81.31%	87.01%	110.19%	100.00%	-
EY	11.81	8.48	16.16	14.92	13.96	11.01	12.14	-0.45%
YoY %	39.27%	-47.52%	8.31%	6.88%	26.79%	-9.31%	-	-
Horiz. %	97.28%	69.85%	133.11%	122.90%	114.99%	90.69%	100.00%	-
DY	8.70	7.04	6.93	8.28	7.62	6.94	11.03	-3.87%
YoY %	23.58%	1.59%	-16.30%	8.66%	9.80%	-37.08%	-	-
Horiz. %	78.88%	63.83%	62.83%	75.07%	69.08%	62.92%	100.00%	-
P/NAPS	0.96	0.96	1.25	0.70	0.91	0.80	1.23	-4.04%
YoY %	0.00%	-23.20%	78.57%	-23.08%	13.75%	-34.96%	-	-
Horiz. %	78.05%	78.05%	101.63%	56.91%	73.98%	65.04%	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 - 17 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

378

PTRANS

PERAK TRANSIT BERHAD

353

HLIND

HONG LEONG INDUSTRIES BHD

339

YTLPOWR

YTL POWER INTERNATIONAL BHD

190

MBSB

MALAYSIA BUILDING SOCIETY BHD

164

GENTING

GENTING BHD

157

DSONIC

DATASONIC GROUP BERHAD

143

PBBANK

PUBLIC BANK BHD

139

DNEX

DAGANG NEXCHANGE BERHAD

135

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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