JAYCORP | JAYCORP BHD

0.725 (0.0%)
0

T-O (am): 0.000 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

JAYCORP | JAYCORP BHD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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)
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 10.49 sen
Trailing PE (Sector Median: 11.2) 6.9
PEG 0.07
Altman Z 2.6
Beaver 0.289
Current Ratio 3.54
Debt-Equity (DE) Ratio 0.37
FCF Yield 10.3 %
Revenue QoQ -2.28 %
Revenue YoY -6.75%
Profit QoQ 172.91 %
Profit YoY 244.67 %
Profit Margin (Sector Median: 7.2) 9.55 %
ROE (ROIC: 14.07) 14.63 %
Dividend Per Share (DPS) 6.0 sen
Dividend Yield (DY) 8.28 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 11.2)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 7.2)
ROE (ROIC: 13.59)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Average Analysts FV based on 1 rating(s)
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.73
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

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] 9.5
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
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

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: 199 M.

Number of Shares: 274 M.

Adjusted Float: 54.4%.

Stock highly correlated with

FBMACE (93%)

HANDAL (93%)

FITTERS (92%)

KARYON (91%)

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 29-Oct-2021

Shareholder Value (M)
Jawala Corporation Sdn Bhd 22.47
Central Glamour Sdn Bhd 21.95
Credit Suisse 3.62
NCCT Resources Sdn Bhd 3.53
Tan Siew Booy 2.58
Lim Poh Teot 2.38
Lim Pei Tiam @ Liam Ahat Kiat 1.91
Sim Peck Ling 1.74
Chuah Swee Huat 1.65
Yeo Ayk Ke 1.16
Ong Chee Joon 0.61
Siah Lee Chu 0.56
Yeo Aik Tan 0.52
Quality Furniture Sdn Bhd 0.51
YEH International Services Corporation Sdn Bhd 0.46
QR Furniture Sdn Bhd 0.45
Chia Lai Joo 0.45
Ng Poh Ann 0.41
Robert Tan 0.37
Siaw Kok Tong 0.36
Chee Ah Ngoh 0.36
Ng Poh Suan 0.32
Yeo Yek Meng 0.32
Gan Kho @ Gan Hong Leong 0.3
Lim Gaik Bee 0.3
Solid Arch Sdn Bhd 0.28
Ng Poh Hee 0.26
Foong Hong Meng @ Foong Lai Choong 0.24
Cariessa Goh Geak Hwa 0.23

This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.