[JAYCORP] YoY Cumulative 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
Cumulative Result
Revenue	309,348	321,950	299,935	312,824	289,457	247,907	236,327	4.58%
YoY %	-3.91%	7.34%	-4.12%	8.07%	16.76%	4.90%	-	-
Horiz. %	130.90%	136.23%	126.92%	132.37%	122.48%	104.90%	100.00%	-
PBT	24,927	31,165	17,625	33,035	26,116	14,336	13,594	10.62%
YoY %	-20.02%	76.82%	-46.65%	26.49%	82.17%	5.46%	-	-
Horiz. %	183.37%	229.26%	129.65%	243.01%	192.11%	105.46%	100.00%	-
Tax	-8,098	-9,483	-4,587	-6,079	-5,003	-4,622	-3,057	17.61%
YoY %	14.61%	-106.74%	24.54%	-21.51%	-8.24%	-51.19%	-	-
Horiz. %	264.90%	310.21%	150.05%	198.86%	163.66%	151.19%	100.00%	-
NP	16,829	21,682	13,038	26,956	21,113	9,714	10,537	8.10%
YoY %	-22.38%	66.30%	-51.63%	27.67%	117.35%	-7.81%	-	-
Horiz. %	159.71%	205.77%	123.74%	255.82%	200.37%	92.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,401	19,817	10,286	24,766	20,982	7,993	8,625	12.39%
YoY %	-12.19%	92.66%	-58.47%	18.03%	162.50%	-7.33%	-	-
Horiz. %	201.75%	229.76%	119.26%	287.14%	243.27%	92.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.49%	30.43%	26.03%	18.40%	19.16%	32.24%	22.49%	-
YoY %	6.77%	16.90%	41.47%	-3.97%	-40.57%	43.35%	-	-
Horiz. %	144.46%	135.30%	115.74%	81.81%	85.19%	143.35%	100.00%	-
Total Cost	292,519	300,268	286,897	285,868	268,344	238,193	225,790	4.40%
YoY %	-2.58%	4.66%	0.36%	6.53%	12.66%	5.49%	-	-
Horiz. %	129.55%	132.99%	127.06%	126.61%	118.85%	105.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	164,601	160,745	151,521	151,796	144,971	128,654	125,752	4.58%
YoY %	2.40%	6.09%	-0.18%	4.71%	12.68%	2.31%	-	-
Horiz. %	130.89%	127.83%	120.49%	120.71%	115.28%	102.31%	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	13,491	13,508	6,825	15,042	13,676	5,474	4,784	18.84%
YoY %	-0.13%	97.92%	-54.63%	9.99%	149.84%	14.42%	-	-
Horiz. %	282.00%	282.36%	142.66%	314.42%	285.87%	114.42%	100.00%	-
Div Payout %	77.54%	68.16%	66.36%	60.74%	65.18%	68.49%	55.47%	-
YoY %	13.76%	2.71%	9.25%	-6.81%	-4.83%	23.47%	-	-
Horiz. %	139.79%	122.88%	119.63%	109.50%	117.50%	123.47%	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	151,796	144,971	128,654	125,752	4.58%
YoY %	2.40%	6.09%	-0.18%	4.71%	12.68%	2.31%	-	-
Horiz. %	130.89%	127.83%	120.49%	120.71%	115.28%	102.31%	100.00%	-
NOSH	137,250	137,250	137,250	136,753	136,765	136,866	136,687	0.06%
YoY %	0.00%	0.00%	0.36%	-0.01%	-0.07%	0.13%	-	-
Horiz. %	100.41%	100.41%	100.41%	100.05%	100.06%	100.13%	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	5.44%	6.73%	4.35%	8.62%	7.29%	3.92%	4.46%	-
YoY %	-19.17%	54.71%	-49.54%	18.24%	85.97%	-12.11%	-	-
Horiz. %	121.97%	150.90%	97.53%	193.27%	163.45%	87.89%	100.00%	-
ROE	10.57%	12.33%	6.79%	16.32%	14.47%	6.21%	6.86%	-
YoY %	-14.27%	81.59%	-58.39%	12.79%	133.01%	-9.48%	-	-
Horiz. %	154.08%	179.74%	98.98%	237.90%	210.93%	90.52%	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	229.28	238.34	219.72	228.75	211.64	181.13	172.90	4.81%
YoY %	-3.80%	8.47%	-3.95%	8.08%	16.84%	4.76%	-	-
Horiz. %	132.61%	137.85%	127.08%	132.30%	122.41%	104.76%	100.00%	-
EPS	12.90	14.67	7.54	18.11	15.34	5.84	6.31	12.64%
YoY %	-12.07%	94.56%	-58.37%	18.06%	162.67%	-7.45%	-	-
Horiz. %	204.44%	232.49%	119.49%	287.00%	243.11%	92.55%	100.00%	-
DPS	10.00	10.00	5.00	11.00	10.00	4.00	3.50	19.10%
YoY %	0.00%	100.00%	-54.55%	10.00%	150.00%	14.29%	-	-
Horiz. %	285.71%	285.71%	142.86%	314.29%	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	115.11	119.80	111.60	116.40	107.70	92.24	87.94	4.58%
YoY %	-3.91%	7.35%	-4.12%	8.08%	16.76%	4.89%	-	-
Horiz. %	130.90%	136.23%	126.90%	132.36%	122.47%	104.89%	100.00%	-
EPS	6.47	7.37	3.83	9.22	7.81	2.97	3.21	12.37%
YoY %	-12.21%	92.43%	-58.46%	18.05%	162.96%	-7.48%	-	-
Horiz. %	201.56%	229.60%	119.31%	287.23%	243.30%	92.52%	100.00%	-
DPS	5.02	5.03	2.54	5.60	5.09	2.04	1.78	18.84%
YoY %	-0.20%	98.03%	-54.64%	10.02%	149.51%	14.61%	-	-
Horiz. %	282.02%	282.58%	142.70%	314.61%	285.96%	114.61%	100.00%	-
NAPS	0.6125	0.5981	0.5638	0.5648	0.5394	0.4787	0.4679	4.58%
YoY %	2.41%	6.08%	-0.18%	4.71%	12.68%	2.31%	-	-
Horiz. %	130.90%	127.83%	120.50%	120.71%	115.28%	102.31%	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	0.42	0.41	0.40	0.63	0.49	0.58	0.45	-1.14%
YoY %	2.44%	2.50%	-36.51%	28.57%	-15.52%	28.89%	-	-
Horiz. %	93.33%	91.11%	88.89%	140.00%	108.89%	128.89%	100.00%	-
P/EPS	7.48	6.61	11.55	8.01	6.78	17.98	12.36	-8.02%
YoY %	13.16%	-42.77%	44.19%	18.14%	-62.29%	45.47%	-	-
Horiz. %	60.52%	53.48%	93.45%	64.81%	54.85%	145.47%	100.00%	-
EY	13.37	15.12	8.66	12.49	14.75	5.56	8.09	8.72%
YoY %	-11.57%	74.60%	-30.66%	-15.32%	165.29%	-31.27%	-	-
Horiz. %	165.27%	186.90%	107.05%	154.39%	182.32%	68.73%	100.00%	-
DY	10.36	10.31	5.75	7.59	9.62	3.81	4.49	14.93%
YoY %	0.48%	79.30%	-24.24%	-21.10%	152.49%	-15.14%	-	-
Horiz. %	230.73%	229.62%	128.06%	169.04%	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	0.48	0.40	0.40	0.66	0.62	0.51	0.45	1.08%
YoY %	20.00%	0.00%	-39.39%	6.45%	21.57%	13.33%	-	-
Horiz. %	106.67%	88.89%	88.89%	146.67%	137.78%	113.33%	100.00%	-
P/EPS	8.53	6.58	11.68	8.28	8.60	15.92	12.20	-5.78%
YoY %	29.64%	-43.66%	41.06%	-3.72%	-45.98%	30.49%	-	-
Horiz. %	69.92%	53.93%	95.74%	67.87%	70.49%	130.49%	100.00%	-
EY	11.72	15.20	8.56	12.07	11.62	6.28	8.19	6.14%
YoY %	-22.89%	77.57%	-29.08%	3.87%	85.03%	-23.32%	-	-
Horiz. %	143.10%	185.59%	104.52%	147.37%	141.88%	76.68%	100.00%	-
DY	9.09	10.36	5.68	7.33	7.58	4.30	4.55	12.21%
YoY %	-12.26%	82.39%	-22.51%	-3.30%	76.28%	-5.49%	-	-
Horiz. %	199.78%	227.69%	124.84%	161.10%	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