[JAYCORP] YoY TTM Result on 30-Apr-2020 [#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

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