JAYCORP | JAYCORP BHD
0.730 (0.69%)
T-O (am): 0.000 (08:52:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 21 Mar 24 | Q2 Jan 24 | 2 | 31 Jul 24 | 57.87 | 7.33 | 5.28 | 9.1% | 2.00 | 1.96 | 28.1% | 4.0% | 14.2% | 127.1% | ||||||||
| 14 Dec 23 | Q1 Oct 23 | 1 | 31 Jul 24 | 45.16 | 6.50 | 4.62 | 10.2% | 0.00 | 1.72 | 7.0% | 23.2% | 127.7% | 55.2% | ||||||||
| 29 Sep 23 | Q4 Jul 23 | 4 | 31 Jul 23 | 42.22 | 1.99 | 2.03 | 4.8% | 4.00 | 0.76 | 31.3% | 29.8% | 62.9% | 46.3% | ||||||||
| 23 Jun 23 | Q3 Apr 23 | 3 | 31 Jul 23 | 61.47 | 7.31 | 5.47 | 8.9% | 0.00 | 2.04 | 2.0% | 32.7% | 135.4% | 40.7% | ||||||||
| 22 Mar 23 | Q2 Jan 23 | 2 | 31 Jul 23 | 60.26 | 4.45 | 2.32 | 3.9% | 2.00 | 0.86 | 2.5% | 33.9% | 77.5% | 57.4% | ||||||||
| 13 Dec 22 | Q1 Oct 22 | 1 | 31 Jul 23 | 58.78 | 12.08 | 10.32 | 17.6% | 0.00 | 3.84 | 2.3% | 6.8% | 172.9% | 244.7% | ||||||||
| 29 Sep 22 | Q4 Jul 22 | 4 | 31 Jul 22 | 60.15 | 5.03 | 3.78 | 6.3% | 4.00 | 1.41 | 34.1% | 19.7% | 59.0% | 264.3% | ||||||||
| 16 Jun 22 | Q3 Apr 22 | 3 | 31 Jul 22 | 91.30 | 13.68 | 9.23 | 10.1% | 2.00 | 3.43 | 0.2% | 4.8% | 69.0% | 7.3% | ||||||||
| 25 Mar 22 | Q2 Jan 22 | 2 | 31 Jul 22 | 91.14 | 7.68 | 5.46 | 6.0% | 0.00 | 2.03 | 44.6% | 8.6% | 82.4% | 46.0% | ||||||||
| 09 Dec 21 | Q1 Oct 21 | 1 | 31 Jul 22 | 63.03 | 3.81 | 2.99 | 4.8% | 0.00 | 2.23 | 25.4% | 41.2% | 230.1% | 75.7% | ||||||||
| 29 Sep 21 | Q4 Jul 21 | 4 | 31 Jul 21 | 50.26 | -2.06 | -2.30 | -4.6% | 5.50 | -1.71 | 47.6% | 42.6% | 126.8% | 145.5% | ||||||||
| 29 Jun 21 | Q3 Apr 21 | 3 | 31 Jul 21 | 95.91 | 11.06 | 8.60 | 9.0% | 0.00 | 6.39 | 3.8% | 68.9% | 14.9% | 352.3% | ||||||||
| 19 Mar 21 | Q2 Jan 21 | 2 | 31 Jul 21 | 99.71 | 12.96 | 10.11 | 10.1% | 5.00 | 7.51 | 7.0% | 12.4% | 18.1% | 88.0% | ||||||||
| 11 Dec 20 | Q1 Oct 20 | 1 | 31 Jul 21 | 107.21 | 16.04 | 12.34 | 11.5% | 0.00 | 9.15 | 22.4% | 40.5% | 143.9% | 143.6% | ||||||||
| 29 Sep 20 | Q4 Jul 20 | 4 | 31 Jul 20 | 87.56 | 6.96 | 5.06 | 5.8% | 6.50 | 3.75 | 54.2% | 8.7% | 166.1% | 8.3% | ||||||||
| 18 Jun 20 | Q3 Apr 20 | 3 | 31 Jul 20 | 56.77 | 3.32 | 1.90 | 3.4% | 0.00 | 1.41 | 36.0% | 13.9% | 64.6% | 50.6% | ||||||||
| 19 Mar 20 | Q2 Jan 20 | 2 | 31 Jul 20 | 88.68 | 7.54 | 5.38 | 6.1% | 0.00 | 3.98 | 16.2% | 6.7% | 6.1% | 8.6% | ||||||||
| 13 Dec 19 | Q1 Oct 19 | 1 | 31 Jul 20 | 76.33 | 7.11 | 5.07 | 6.6% | 0.00 | 3.75 | 5.2% | 17.4% | 8.5% | 20.2% | ||||||||
| 30 Sep 19 | Q4 Jul 19 | 4 | 31 Jul 19 | 80.54 | 6.94 | 4.67 | 5.8% | 7.00 | 3.46 | 22.2% | 5.0% | 21.2% | 0.5% | ||||||||
| 20 Jun 19 | Q3 Apr 19 | 3 | 31 Jul 19 | 65.93 | 5.16 | 3.85 | 5.8% | 0.00 | 2.85 | 20.7% | 0.2% | 22.2% | 1082.4% | ||||||||
| 19 Mar 19 | Q2 Jan 19 | 2 | 31 Jul 19 | 83.13 | 9.45 | 4.95 | 6.0% | 3.00 | 3.67 | 10.0% | 9.8% | 22.0% | 2171.1% | ||||||||
| 12 Dec 18 | Q1 Oct 18 | 1 | 31 Jul 19 | 92.35 | 9.61 | 6.35 | 6.9% | 0.00 | 4.69 | 20.4% | 13.0% | 36.6% | 9.1% | ||||||||
| 27 Sep 18 | Q4 Jul 18 | 4 | 31 Jul 18 | 76.69 | 7.23 | 4.65 | 6.1% | 5.00 | 3.40 | 16.6% | 4.8% | 1285.2% | 36.9% | ||||||||
| 28 Jun 18 | Q3 Apr 18 | 3 | 31 Jul 18 | 65.80 | 0.19 | -0.39 | -0.6% | 0.00 | -0.29 | 13.1% | 16.3% | 279.8% | 105.4% | ||||||||
| 23 Mar 18 | Q2 Jan 18 | 2 | 31 Jul 18 | 75.74 | 1.45 | 0.22 | 0.3% | 0.00 | 0.16 | 7.3% | 4.8% | 96.2% | 95.3% | ||||||||
| 14 Dec 17 | Q1 Oct 17 | 1 | 31 Jul 18 | 81.71 | 8.76 | 5.82 | 7.1% | 0.00 | 4.25 | 1.4% | 10.3% | 21.0% | 6.4% | ||||||||
| 28 Sep 17 | Q4 Jul 17 | 4 | 31 Jul 17 | 80.54 | 8.24 | 7.36 | 9.1% | 6.00 | 5.38 | 2.4% | 18.2% | 0.6% | 42.2% | ||||||||
| 23 Jun 17 | Q3 Apr 17 | 3 | 31 Jul 17 | 78.64 | 9.98 | 7.32 | 9.3% | 5.00 | 5.35 | 1.1% | 13.8% | 58.2% | 66.1% | ||||||||
| 27 Mar 17 | Q2 Jan 17 | 2 | 31 Jul 17 | 79.56 | 6.93 | 4.62 | 5.8% | 0.00 | 3.38 | 7.4% | 5.4% | 15.3% | 24.3% | ||||||||
| 16 Dec 16 | Q1 Oct 16 | 1 | 31 Jul 17 | 74.09 | 7.88 | 5.46 | 7.4% | 0.00 | 3.99 | 8.7% | 3.4% | 5.5% | 0.1% | ||||||||
| 29 Sep 16 | Q4 Jul 16 | 4 | 31 Jul 16 | 68.14 | 5.06 | 5.18 | 7.6% | 10.00 | 3.79 | 1.4% | 1.7% | 17.5% | 184.3% | ||||||||
| 24 Jun 16 | Q3 Apr 16 | 3 | 31 Jul 16 | 69.12 | 5.96 | 4.41 | 6.4% | 0.00 | 3.22 | 8.4% | 16.0% | 27.9% | 10.3% | ||||||||
| 24 Mar 16 | Q2 Jan 16 | 2 | 31 Jul 16 | 75.48 | 8.80 | 6.11 | 8.1% | 0.00 | 4.47 | 1.6% | 37.9% | 11.9% | 497.0% | ||||||||
| 14 Dec 15 | Q1 Oct 15 | 1 | 31 Jul 16 | 76.69 | 6.26 | 5.46 | 7.1% | 0.00 | 3.99 | 10.7% | 19.3% | 199.6% | 371.9% | ||||||||
| 29 Sep 15 | Q4 Jul 15 | 4 | 31 Jul 15 | 69.30 | 3.03 | 1.82 | 2.6% | 4.00 | 1.33 | 16.3% | 15.6% | 54.4% | 6.7% | ||||||||
| 25 Jun 15 | Q3 Apr 15 | 3 | 31 Jul 15 | 59.61 | 6.52 | 3.99 | 6.7% | 0.00 | 2.92 | 8.9% | 8.9% | 290.2% | 83.8% | ||||||||
| 27 Mar 15 | 31/01/15 | 2 | 31/07/15 | 54.73 | 1.32 | 1.02 | 1.9% | 0.00 | 0.75 | 14.8% | 14.3% | 11.5% | 58.8% |
Historical Dividends
Financial Ratios
| EPS | 6.34 sen |
| Trailing PE (Sector Median: 13.4) | 11.5 |
| PEG | 0.12 |
| Altman Z | 2.2 |
| Beaver | 0.15 |
| Current Ratio | 3.15 |
| Debt-Equity (DE) Ratio | 0.31 |
| FCF Yield | 2.97 % |
| Revenue QoQ | 28.14 % |
| Revenue YoY | -3.98% |
| Profit QoQ | 14.25 % |
| Profit YoY | 127.07 % |
| Profit Margin (Sector Median: 5.9) | 8.42 % |
| ROE (ROIC: 8.79) | 9.09 % |
| Dividend Per Share (DPS) | 6.0 sen |
| Dividend Yield (DY) | 8.22 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 13.4) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 5.9) | |
| ROE (ROIC: 8.69) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.71 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 5.28 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 20.17 |
| Expected Revenue (M) | 240.94 |
| Expected Growth (%) | 4.0 |
Directors Share Purchases (Beta)
ENCIK ASGARI BIN MOHD FUAD STEPHENS added 50000.0 units announced on 04 Feb 2021 at ~RM1.56
ENCIK ASGARI BIN MOHD FUAD STEPHENS added 50000.0 units announced on 03 Feb 2021 at ~RM1.51
ENCIK ASGARI BIN MOHD FUAD STEPHENS added 65000.0 units announced on 07 Sep 2020 at ~RM1.03
ENCIK ASGARI BIN MOHD FUAD STEPHENS added 35000.0 units announced on 04 Sep 2020 at ~RM0.98
ENCIK ASGARI BIN MOHD FUAD STEPHENS added 50000.0 units announced on 28 Aug 2020 at ~RM0.98
ENCIK ASGARI BIN MOHD FUAD STEPHENS added 50000.0 units announced on 27 Aug 2020 at ~RM0.975
Summary
Market Cap: 200 M.
Number of Shares: 274 M.
Adjusted Float: 54.4%.
Stock highly correlated with
ULICORP (73%)
PUC (69%)
SKBSHUT (67%)
SEALINK (66%)
Jaycorp Berhad, an investment holding company, manufactures and sells rubber wood furniture primarily in Malaysia. It offers chairs, side boards, bars, magazine racks, nest of tables, coffee tables, computer and study desks, and Futon beds. The company's products are made from wood, metal, and medium-density fiberboard materials. The company is also involved in the conversion of corrugated boards into carton boxes; pressure treatment and kiln-drying of rubber wood; trading construction materials; rental of property; and the provision of transportation services. The company, formerly known as Yeo Aik Resources Berhad, is headquartered in Sungai Rambai, Malaysia.
Sectors: Consumer Products, Furniture, Packaging, Household Goods, Consumer Products & Services, Work-from-Home (WFH)
Code: 7152
Website: http://www.jaycorp.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 25-Oct-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Jawala Corp Sdn Bhd | 23.07% | 46.23 |
| Central Glamour Sdn Bhd | 22.53% | 45.15 |
| Credit Suisse | 3.72% | 7.45 |
| Ncct Resources Sdn Bhd | 3.62% | 7.25 |
| Tan Siew Booy | 2.64% | 5.29 |
| Lim Poh Teot | 2.44% | 4.89 |
| Lim Pei Tiam @ Liam Ahat Kiat | 2.23% | 4.47 |
| Sim Peck Ling | 1.71% | 3.43 |
| Chuah Swee Huat | 1.65% | 3.31 |
| Yeo Ayk Ke | 1.19% | 2.38 |
| Ong Chee Joon | 0.88% | 1.76 |
| Young Chuan Kim | 0.75% | 1.5 |
| Siah Lee Chu | 0.57% | 1.14 |
| Yeo Aik Tan | 0.53% | 1.06 |
| Quality Furniture Sdn Bhd | 0.52% | 1.04 |
| Yeh International Services Corp Sdn Bhd | 0.47% | 0.94 |
| Qr Furniture Sdn Bhd | 0.43% | 0.86 |
| Ng Poh Ann | 0.4% | 0.8 |
| Robert Tan | 0.38% | 0.76 |
| Lim Pay Kaon | 0.37% | 0.74 |
| Ng Poh Suan | 0.36% | 0.72 |
| Chia Lai Joo | 0.34% | 0.68 |
| Yeo Yek Meng | 0.33% | 0.66 |
| Solid Arch Sdn Bhd | 0.29% | 0.58 |
| Ng Poh Hee | 0.28% | 0.56 |
| Kam Kit Engineering Sdn Bhd | 0.27% | 0.54 |
| Cheong Yuen Lai | 0.22% | 0.44 |
| Ou Yang Song Seng | 0.22% | 0.44 |
| Tan Ying Tian | 0.22% | 0.44 |