[JAYCORP] YoY TTM Result on 31-Jul-2019 [#4]

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
TTM Result
Revenue	305,615	353,091	309,347	321,949	299,942	312,824	289,427	0.91%
YoY %	-13.45%	14.14%	-3.91%	7.34%	-4.12%	8.08%	-	-
Horiz. %	105.59%	122.00%	106.88%	111.24%	103.63%	108.08%	100.00%	-
PBT	30,199	37,999	24,926	31,166	17,625	33,035	26,077	2.47%
YoY %	-20.53%	52.45%	-20.02%	76.83%	-46.65%	26.68%	-	-
Horiz. %	115.81%	145.72%	95.59%	119.52%	67.59%	126.68%	100.00%	-
Tax	-8,809	-9,504	-8,098	-9,483	-4,587	-6,079	-4,964	10.02%
YoY %	7.31%	-17.36%	14.61%	-106.74%	24.54%	-22.46%	-	-
Horiz. %	177.46%	191.46%	163.13%	191.04%	92.41%	122.46%	100.00%	-
NP	21,390	28,495	16,828	21,683	13,038	26,956	21,113	0.21%
YoY %	-24.93%	69.33%	-22.39%	66.31%	-51.63%	27.67%	-	-
Horiz. %	101.31%	134.96%	79.70%	102.70%	61.75%	127.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,462	28,744	17,400	19,817	10,287	24,765	21,144	0.24%
YoY %	-25.33%	65.20%	-12.20%	92.64%	-58.46%	17.13%	-	-
Horiz. %	101.50%	135.94%	82.29%	93.72%	48.65%	117.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.17%	25.01%	32.49%	30.43%	26.03%	18.40%	19.04%	-
YoY %	16.63%	-23.02%	6.77%	16.90%	41.47%	-3.36%	-	-
Horiz. %	153.20%	131.36%	170.64%	159.82%	136.71%	96.64%	100.00%	-
Total Cost	284,225	324,596	292,519	300,266	286,904	285,868	268,314	0.96%
YoY %	-12.44%	10.97%	-2.58%	4.66%	0.36%	6.54%	-	-
Horiz. %	105.93%	120.98%	109.02%	111.91%	106.93%	106.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	185,425	176,344	164,601	160,745	151,521	151,871	144,792	4.20%
YoY %	5.15%	7.13%	2.40%	6.09%	-0.23%	4.89%	-	-
Horiz. %	128.06%	121.79%	113.68%	111.02%	104.65%	104.89%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Dividend
Div	16,123	14,138	8,769	13,508	6,825	15,046	13,659	2.80%
YoY %	14.04%	61.23%	-35.08%	97.92%	-54.64%	10.15%	-	-
Horiz. %	118.04%	103.51%	64.20%	98.89%	49.97%	110.15%	100.00%	-
Div Payout %	75.13%	49.19%	50.40%	68.16%	66.35%	60.76%	64.60%	-
YoY %	52.73%	-2.40%	-26.06%	2.73%	9.20%	-5.94%	-	-
Horiz. %	116.30%	76.15%	78.02%	105.51%	102.71%	94.06%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Equity
Net Worth	185,425	176,344	164,601	160,745	151,521	151,871	144,792	4.20%
YoY %	5.15%	7.13%	2.40%	6.09%	-0.23%	4.89%	-	-
Horiz. %	128.06%	121.79%	113.68%	111.02%	104.65%	104.89%	100.00%	-
NOSH	274,500	137,250	137,250	137,250	137,250	136,821	136,596	12.32%
YoY %	100.00%	0.00%	0.00%	0.00%	0.31%	0.16%	-	-
Horiz. %	200.96%	100.48%	100.48%	100.48%	100.48%	100.16%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Ratio Analysis
NP Margin	7.00%	8.07%	5.44%	6.73%	4.35%	8.62%	7.29%	-
YoY %	-13.26%	48.35%	-19.17%	54.71%	-49.54%	18.24%	-	-
Horiz. %	96.02%	110.70%	74.62%	92.32%	59.67%	118.24%	100.00%	-
ROE	11.57%	16.30%	10.57%	12.33%	6.79%	16.31%	14.60%	-
YoY %	-29.02%	54.21%	-14.27%	81.59%	-58.37%	11.71%	-	-
Horiz. %	79.25%	111.64%	72.40%	84.45%	46.51%	111.71%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Per Share
RPS	113.72	262.30	229.28	238.34	219.73	228.64	211.88	-9.84%
YoY %	-56.65%	14.40%	-3.80%	8.47%	-3.90%	7.91%	-	-
Horiz. %	53.67%	123.80%	108.21%	112.49%	103.70%	107.91%	100.00%	-
EPS	7.99	21.35	12.90	14.67	7.54	18.10	15.48	-10.43%
YoY %	-62.58%	65.50%	-12.07%	94.56%	-58.34%	16.93%	-	-
Horiz. %	51.61%	137.92%	83.33%	94.77%	48.71%	116.93%	100.00%	-
DPS	6.00	10.50	6.50	10.00	5.00	11.00	10.00	-8.15%
YoY %	-42.86%	61.54%	-35.00%	100.00%	-54.55%	10.00%	-	-
Horiz. %	60.00%	105.00%	65.00%	100.00%	50.00%	110.00%	100.00%	-
NAPS	0.69	1.31	1.22	1.19	1.11	1.11	1.06	-6.90%
YoY %	-47.33%	7.38%	2.52%	7.21%	0.00%	4.72%	-	-
Horiz. %	65.09%	123.58%	115.09%	112.26%	104.72%	104.72%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 137,250
RPS	111.34	128.63	112.69	117.29	109.27	113.96	105.44	0.91%
YoY %	-13.44%	14.14%	-3.92%	7.34%	-4.12%	8.08%	-	-
Horiz. %	105.60%	121.99%	106.88%	111.24%	103.63%	108.08%	100.00%	-
EPS	7.82	10.47	6.34	7.22	3.75	9.02	7.70	0.25%
YoY %	-25.31%	65.14%	-12.19%	92.53%	-58.43%	17.14%	-	-
Horiz. %	101.56%	135.97%	82.34%	93.77%	48.70%	117.14%	100.00%	-
DPS	5.87	5.15	3.19	4.92	2.49	5.48	4.98	2.77%
YoY %	13.98%	61.44%	-35.16%	97.59%	-54.56%	10.04%	-	-
Horiz. %	117.87%	103.41%	64.06%	98.80%	50.00%	110.04%	100.00%	-
NAPS	0.6755	0.6424	0.5996	0.5856	0.552	0.5533	0.5275	4.20%
YoY %	5.15%	7.14%	2.39%	6.09%	-0.23%	4.89%	-	-
Horiz. %	128.06%	121.78%	113.67%	111.01%	104.64%	104.89%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	-
Price	0.675	1.64	0.965	0.97	0.87	1.45	1.04	-
P/RPS	0.59	0.63	0.42	0.41	0.40	0.63	0.49	3.14%
YoY %	-6.35%	50.00%	2.44%	2.50%	-36.51%	28.57%	-	-
Horiz. %	120.41%	128.57%	85.71%	83.67%	81.63%	128.57%	100.00%	-
P/EPS	8.45	7.68	7.48	6.61	11.54	8.01	6.72	3.88%
YoY %	10.03%	2.67%	13.16%	-42.72%	44.07%	19.20%	-	-
Horiz. %	125.74%	114.29%	111.31%	98.36%	171.73%	119.20%	100.00%	-
EY	11.83	13.02	13.36	15.12	8.66	12.48	14.88	-3.74%
YoY %	-9.14%	-2.54%	-11.64%	74.60%	-30.61%	-16.13%	-	-
Horiz. %	79.50%	87.50%	89.78%	101.61%	58.20%	83.87%	100.00%	-
DY	8.89	6.40	6.74	10.31	5.75	7.59	9.62	-1.30%
YoY %	38.91%	-5.04%	-34.63%	79.30%	-24.24%	-21.10%	-	-
Horiz. %	92.41%	66.53%	70.06%	107.17%	59.77%	78.90%	100.00%	-
P/NAPS	0.98	1.25	0.79	0.82	0.78	1.31	0.98	0.00%
YoY %	-21.60%	58.23%	-3.66%	5.13%	-40.46%	33.67%	-	-
Horiz. %	100.00%	127.55%	80.61%	83.67%	79.59%	133.67%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	29/09/22	29/09/21	29/09/20	30/09/19	27/09/18	28/09/17	29/09/16	-
Price	0.69	1.69	1.10	0.965	0.88	1.50	1.32	-
P/RPS	0.61	0.64	0.48	0.40	0.40	0.66	0.62	-0.27%
YoY %	-4.69%	33.33%	20.00%	0.00%	-39.39%	6.45%	-	-
Horiz. %	98.39%	103.23%	77.42%	64.52%	64.52%	106.45%	100.00%	-
P/EPS	8.64	7.91	8.53	6.58	11.68	8.29	8.53	0.21%
YoY %	9.23%	-7.27%	29.64%	-43.66%	40.89%	-2.81%	-	-
Horiz. %	101.29%	92.73%	100.00%	77.14%	136.93%	97.19%	100.00%	-
EY	11.57	12.63	11.72	15.20	8.56	12.07	11.73	-0.22%
YoY %	-8.39%	7.76%	-22.89%	77.57%	-29.08%	2.90%	-	-
Horiz. %	98.64%	107.67%	99.91%	129.58%	72.98%	102.90%	100.00%	-
DY	8.70	6.21	5.91	10.36	5.68	7.33	7.58	2.32%
YoY %	40.10%	5.08%	-42.95%	82.39%	-22.51%	-3.30%	-	-
Horiz. %	114.78%	81.93%	77.97%	136.68%	74.93%	96.70%	100.00%	-
P/NAPS	1.00	1.29	0.90	0.81	0.79	1.35	1.25	-3.64%
YoY %	-22.48%	43.33%	11.11%	2.53%	-41.48%	8.00%	-	-
Horiz. %	80.00%	103.20%	72.00%	64.80%	63.20%	108.00%	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 - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 15:10:00

EMA 5

10 Mins

SELL

2024-05-20 15:10:00

ADX

10 Mins

SELL

2024-05-20 15:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-20 15:10:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-20 15:10:00

EMA 5

5 Mins

SELL

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

MBSB

MALAYSIA BUILDING SOCIETY BHD

349

MPI

MALAYSIAN PACIFIC INDUSTRIES

338

PTRANS

PERAK TRANSIT BERHAD

302

HLIND

HONG LEONG INDUSTRIES BHD

291

TOPGLOV

TOP GLOVE CORPORATION BHD

289

YTLPOWR

YTL POWER INTERNATIONAL BHD

261

NOTION

NOTION VTEC BHD

250

DNEX

DAGANG NEXCHANGE BERHAD

245

PBBANK

PUBLIC BANK BHD

240

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

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