Showing posts with label Jaycorp. Show all posts
Showing posts with label Jaycorp. Show all posts

Monday, 14 December 2015

Jaycorp (4) - Excellent Result

Author: icon8888   |   Publish date: Mon, 14 Dec 2015, 08:38 PM 



Today, Jaycorp released its October 2015 quarterly result (first quarter of FY2016). Result is excellent with net profit of RM5.5 mil. Based on 137 mil shares, EPS in latest quarter is 4 sen.

For details, please refer to table below, which is self explanatory :-



Key observations :-
(a) Furniture division's revenue reached all time high of RM62.9 mil. PBT came in at RM6.7 mil, 6.3% higher than previous quarter.
(b) Packaging division's PBT at RM0.6 mil is more or less same as previous quarter.
(c) Rubber wood division reported loss of RM0.8 mil due to weaker demand from China.
(d) Renewable division finally broke even.

Exceptional items totalled only RM0.8 mil (vs. RM4.6 mil in previous quarter), mostly due to derivative losses. Net profit of RM5.5 mil translates into EPS of 4 sen.

Based on annualised EPS of 16 sen and PER of 10 times, fair value should be RM1.60.

Simple and easy to understand, no rocket science.

Saturday, 12 December 2015

Jaycorp (3) - A Hidden Gem

Author: Icon8888   |   Publish date: Wed, 11 Nov 2015, 02:27 PM




1. Introduction

I first wrote about Jaycorp in March 2015 when it was trading at approximately 73 sen. 



Since then, more than half a year had passed and three quarterly results had been released. Jaycorp is now trading at RM1.01. How has the company been performing ? Is it living up to its potential and shareholders' expectations ?

Quarter Result:
F.Y.QuarterRevenue ('000)Profit before Tax ('000)Profit Attb. to SH ('000)EPS (Cent)DPS (Cent)
2015-07-312015-07-3169,2953,0311,8211.334.00
2015-07-312015-04-3059,6066,5223,9922.92-
2015-07-312015-01-3154,7331,3201,0230.75-
2015-07-312014-10-3164,2743,4621,1560.85-
2014-07-312014-07-3159,9463,3831,7061.253.50
2014-07-312014-04-3054,7512,9842,1721.59-
2014-07-312014-01-3163,8783,6152,4811.85-
2014-07-312013-10-3157,7523,6122,2101.62-

As shown in table above, for the quarter ended 31 July 2015, the group reported net profit of RM1.82 mil only (EPS of 1.33 sen). By all measures, the results were disappointing. As a result, I have ignored this stock over past few months. 

However, this morning I saw the stock flashing green in a sea of red, so I decided to take a closer look. What I discovered was astounding. Jaycorp's poor July 2015 quarterly results was mostly caused by exceptional items. Without those exceptional items, the group's net profit for July 2015 quarter would be as high as RM4.7 mil (EPS of 3.4 sen). If this figure is annualised, EPS could be as high as 13.6 sen. The current share price of RM1.01 translates into PER of 7.4 times.

(Please note : I have absoluetly no idea why the stock was so actively traded this morning and why it went up. I don't belong to any syndicate and I don't pump and dump. I am just a lonely old man trying to make a few quick bucks in the stock market)



2. Background Financials


Based on 137 mil shares and share price of RM1.01, market cap is RM138 mil.

The group has loans of RM26.7 mil, cash of RM23.1 mil and net assets of RM128.8 mil. As such, net gearing is only 0.03 times.

Based on FYE 31 July 2015 net profit of RM8 mil, historical PER is 17.3 times.



3. Past Few Quarters' Performance



Key observations :-

(a) Furniture division's revenue jumped to an all time high of RM57 mil in July 2015 quarter. Exact reasons unknown. It could be due to a combination of weak Ringgit (translation gain) and / or revenue contribution by newly acquired 51% owned Instyle Sofa Sdn Bhd ("ISSB"). Jaycorp completed the acquisition of 51% equity interest in ISSB on 30 April 2015 so the July quarter would have factored in its contribution. ISSB reported revenue of RM19.2 mil in 2013 so revenue per quarter would be approximately RM5 mil. 

Please refer to Part 2 of my articles if you wish to know more about ISSB.

The furniture division's PBT had also increased tremendously, growing from the usual approximately RM3 mil per quarter to RM6 mil per quarter. This was very likely due to margin expansion following weakening of Ringgit.  

(b) The packaging division's revenue and PBT remained more or less the same throughout the various quarters. A very steady business, mosly to cater for the group's packaging requirement for its furniture division.

(c) As usual, the rubber wood division's profitability was erratic, fluctuating between loss of RM0.8 mil and profit of RM2.1 mil. This divsion was 51% owned by Jaycorp. Please refer to Part 1 and 2 of my articles for further details.

(d) Over the past two quarters, the renewable energy division's performance has stabilised. Loss before tax had been reduced from approximately RM1 mil to RM0.2 mil per quarter. According to the company, it was due to improvement in operational efficiency. Hopefully this division will start making positive contribution to PBT soon.   

(e) The group reported a disappointing set of results for its July 2015 quarter with net profit of RM1.82 mil. However, the poor result was due to exceptional items amounting to RM4.6 mil (please refer to green highlighted section in table above). Excluding those items and factoring in effective tax rate, adjusted net profit will be approximately RM4.7 mil. Based on 137 mil shares, EPS for latest quarter was actually 3.4 sen.  



4. Concluding Remarks

I was disappointed with Jaycorp when it released its July 2015 quarterly result in September 2015. If the group still cannot perform when Ringgit was trading at RM4+, will it ever perform ? 

However, upon closer study, it seemed that the latest quarter result was distorted by exceptional items, which are non recurrent in nature.

As a matter of fact, the group's furniture division has already been behaving like a Pohuat, Lii Hen, Latitude Tree, etc... with PBT margin expanded from 6% to 11% as the Ringgit weakened.  

Going forward, ISSB will also start contributing to revenue and profitability. I am very positive about the acquisition when I wrote my earlier article (reproduced below) :-

 

In addition, the renewable energy division, which has been a drag in the past, is showing signs of turning around. 

With Ringgit expected to remain weak over an extended period of time and all divisions doing well, the group's prospects looked promising.

Now you know why I called it a hidden gem.

Jaycorp (2)

Additional Information

Author: Icon8888   |   Publish date: Sat, 21 Mar 2015, 02:17 PM 



Introduction

After publishing the Jaycorp article on Friday, 20 March 2015, I carried out further study and noticed that there are certain information that could help readers to have better understanding of the group.

Instead of amending the original article, I decided to introduce the new information by writing Part 2. 


Historical Profitability

(RM mil)Oct13Jan14Apr14Jul14FY2014Oct14
       
Revenue57.863.854.859.9178.564.3
Investment hldg0.00.00.00.00.00.0
Furniture46.449.142.847.9186.248.9
Packaging5.05.04.75.119.85.2
Rubber wood6.39.86.96.029.08.8
Renewable0.00.00.30.91.21.3
others0.00.00.10.10.20.0
       
PBT3.63.63.03.413.63.5
Investment hldg0.46.60.60.37.9(0.7)
Furniture (a)2.74.93.32.012.93.2
Packaging (b)0.60.60.40.42.00.5
Rubber wood (c)0.7(0.9)(0.1)2.11.81.2
Renewable (d)0.2(0.8)(0.4)(0.8)(1.8)(1.1)
others0.30.20.30.21.00.2
Inter co elimination0.0(8.3)(1.3)(0.6)(10.2)0.0
       
Taxation(0.9)(0.9)(0.5)(0.8)(3.1)(1.4)
PAT2.72.72.52.610.52.2
       
MI (e)(0.6)(0.2)(0.3)(0.9)(1.9)(1.0)
Net profit2.22.52.21.78.61.2

Comments :-

(a) On average, the furniture division reported PBT of RM3.2 mil per quarter.

(b) On average, the packaging division reported PBT of RM0.5 mil per quarter.

(c) The rubber wood division's performance was erratic. Profitability fluctuated between loss of RM0.9 mil and PBT of RM2.1 mil in FY2014.

(d) The renewable energy division (acquired in 2012) dragged down the group' overall performance with total loss before tax of RM1.8 mil in FY2014 and LBT of RM1.1 mil in Q1 of FY2015.

(e) It is likely that high minority interest (for example July and October 2014 quarter MI of RM0.9 mil and RM1.0 mil respectively) was due to strong performance of the rubber wood processing division. Jaycorp only owns 51% of the Indonesia based rubber wood manufactruing subsidiary.


Growing Through Mergers & Acquisitions

The Jaycorp group has a tradition of inorganic growth by taking over industry peers.

In 2000, the group acquired Winshine Industries Sdn Bhd, a rubber wood furniture manufacturer. They successfully turned Winshine around to become an exporter of dining sets to North America. Winshine was given an award by Walmart in 2005 for its good performance.

In 2007, Jaycorp acquired 60% equity interest in Digital Furniture Sdn Bhd which manufactures dining sets and bedroom sets. Post acquisition, Digital Furniture has contributed to group turnover and profitability.

On 12 February 2015, Jaycorp announced that it had entered into a Subscription Agreement to subscribe for 51% equity interest in Instyle Sofa Sdn Bhd (“ISSB”) for RM4.2 mil. Subsequent to the Subscription, ISSB becomes a 51%-owned subsidiary of Jaycorp.

 ISSB is principally engaged in manufacturing of sofa sets, bed sets, chairs and upholstery works.

Rationale given by the company is as follows :-

"The Subscription will be strategic and beneficial to Jaycorp Group's furniture division as it provides an opportunity for Jaycorp Group to tap onto ISSB’s expertise and diversify into new export market segments such as sofa and non rubberwood furniture products.

The company believes that the prospect of the furniture industry is bright and still growing. The Malaysia furniture export for the nine months from January 2014 to September 2014 was RM5,904.8 million, a 11.9% growth compared to the same period last year. Increased demand from major export destinations such as the US, Japan and Australia for Malaysian-made furniture contributed to higher output.

Therefore, the investment in ISSB provides an opportunity for Jaycorp Group to seek out new markets in the furniture industry to maintain financial growth. "

ISSB has a respectable size of operation with total assets of RM25.8 mil.  


In 2013, ISSB reported revenue of RM19.2 mil and loss of RM1.0 mil.


In my opinion, we should not be unduly worried about Jaycorp buying into a loss making entity. The merger should create a lot of synergy for both parties. ISSB could tap into Jaycorp group's resources, financial strength, marketing network, etc to enhance its performance. I anticipate ISSB to turn around quickly after being incorporated into the Jaycorp group.


Concluding Remarks

(1) Anybody who buys into Jaycorp probably likes its high dividend yield of 4.8% (3 years in a row). PE wise, the stock doesn't look undervalued (approximately 12 times).

(2) However, upon closer inspection, the group's profitability has been dragged down by the renewable energy division. Improvement of this division's performance will quickly increase the group's overall profit.

(3) The company has just acquired 51% equity interest in a sofa manufacturing company (ISSB) through subscription of new shares.

I am positive about the transaction. ISSB's size of operation is quite respectable. Instead of starting from scratch, the acquisition will allow Jaycorp to scale up its operation quickly to take advantage of business opportunities presented by the existing favorable operating environment. 

By leveraging on its resources, expertise and marketing network, Jaycorp should be able to turn ISSB around pretty quickly. This new asset could be a material source of growth for the coming few quarters.

(4) Last but not least, the Ringgit is now at 3.73 vs the US dollars. The coming quarter results (to be released over next two weeks) should reflect the positive impact of the strong US dollars.  

Jaycorp (1)

Rubber Wood Furniture Maker. Dividend Yield of 4.8%

Author: Icon8888   |   Publish date: Fri, 20 Mar 2015, 03:25 PM 


Jaycorp Bhd (JAYC) Snapshot

Open
0.71
 
Previous Close
0.71
Day High
0.71
 
Day Low
0.71
52 Week High
04/23/14 - 0.86
 
52 Week Low
12/17/14 - 0.62
Market Cap
96.4M
 
Average Volume 10 Days
35.9K
EPS TTM
0.06
 
Shares Outstanding
136.8M
EX-Date
12/16/14
 
P/E TM
12.7x
Dividend
0.04
 
Dividend Yield
4.96%
 












Jaycorp Berhad manufactures and sells rubber wood furniture.

The company operates through four segments: Rubberwood Furniture, Packaging, Processing of Rubberwood, Renewable Energy, and Others.



It offers wooden dining sets, bedroom sets, and occasional side boards.

The company is also involved in the conversion of corrugated boards into carton boxes; processing and kiln–drying of rubber wood; etc.

Jaycorp serves various customers primarily in Malaysia and the rest of Asia, as well as North America and Europe.

The company was formerly known as Yeo Aik Resources Berhad and changed its name to Jaycorp Berhad in 2006.

Jaycorp Berhad was founded in 1992 and is based in Kuala Lumpur, Malaysia.

The group has healthy balance sheets with net cash of RM12 mil.



The company paid dividend of 3.5 sen in 2012, 2013 and 2014. Based on 73 sen, dividend yield is 4.8%.





The group has been consistently profitable throughout recent yars.

Annual Result:
F.Y.Revenue ('000)Profit Attb. to SH ('000)EPS (Cent)PEDPS (Cent)DYNAPSROE (%)
TTM242,8497,5155.5413.003.504.860.93005.96
2014-07-31236,3278,6256.3112.373.504.490.92006.86
2013-07-31209,2815,0863.7213.583.506.930.89004.18
2012-07-31236,61210,2617.506.273.507.450.89008.43
2011-07-31192,0592,5481.8630.112.003.570.83002.24
2010-07-31227,41413,92410.417.407.509.740.870011.97
2009-07-31252,65712,2979.485.289.0018.000.830011.42

The group reported net profit of RM1.16 mil for the Q1 of FY2014 (the quarter ended 30 October 2014). 

The company will be releasing its second quarter result by end of March 2015.

Quarter Result:
F.Y.QuarterRevenue ('000)Profit before Tax ('000)Profit Attb. to SH ('000)EPS (Cent)DPS (Cent)NAPS
2015-07-312014-10-3164,2743,4621,1560.85-0.9300
2014-07-312014-07-3159,9463,3831,7061.253.500.9200
2014-07-312014-04-3054,7512,9842,1721.59-0.9100
2014-07-312014-01-3163,8783,6152,4811.85-0.8900
2014-07-312013-10-3157,7523,6122,2101.62-0.9000
2013-07-312013-07-3154,581-97-1,554-1.143.50-
2013-07-312013-04-3046,4645,2653,6212.65-0.9000
2013-07-312013-01-3154,3193,2892,2121.62-0.8700
2013-07-312012-10-3153,9171,5848710.64-0.8900
2012-07-312012-07-3163,5162,7492,2751.663.50-
2012-07-312012-04-3062,1076,4113,5892.62-0.8700
2012-07-312012-01-3159,5473,9472,9042.12-0.8500

In the October 2014 quarter, furniture making accounted for the bulk of the profit (RM3.2 mil PBT). Processing of rubber wood was the second largest contributor (RM1.22 mil PBT). Losses at renewable energy division dragged down overall group performance (LBT of RM1 mil).






In FY2014, the group exports approximately 55% of its products.



Appendix - The Jaycorp Group