[JAYCORP] QoQ Annualized Quarter Result on 31-Oct-2021 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
09-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- -58.35%
YoY- -75.74%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 305,615 327,288 308,332 252,124 353,033 403,778 413,844 -18.34%
PBT 30,199 33,561 22,974 15,228 37,998 53,408 57,994 -35.35%
Tax -8,808 -9,418 -5,902 -4,276 -9,504 -11,502 -12,440 -20.61%
NP 21,391 24,142 17,072 10,952 28,494 41,905 45,554 -39.66%
-
NP to SH 21,463 23,577 16,908 11,972 28,743 41,392 44,894 -38.94%
-
Tax Rate 29.17% 28.06% 25.69% 28.08% 25.01% 21.54% 21.45% -
Total Cost 284,224 303,145 291,260 241,172 324,539 361,873 368,290 -15.90%
-
Net Worth 185,425 188,113 177,363 180,051 176,344 179,049 177,790 2.85%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 16,123 7,166 - - 14,134 8,974 13,469 12.77%
Div Payout % 75.12% 30.39% - - 49.18% 21.68% 30.00% -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 185,425 188,113 177,363 180,051 176,344 179,049 177,790 2.85%
NOSH 274,500 274,500 274,500 137,250 137,250 137,250 137,250 58.94%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 7.00% 7.38% 5.54% 4.34% 8.07% 10.38% 11.01% -
ROE 11.57% 12.53% 9.53% 6.65% 16.30% 23.12% 25.25% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 113.72 121.79 114.74 187.64 262.26 299.93 307.26 -48.54%
EPS 7.99 8.77 6.30 8.92 21.35 30.75 33.34 -61.51%
DPS 6.00 2.67 0.00 0.00 10.50 6.67 10.00 -28.92%
NAPS 0.69 0.70 0.66 1.34 1.31 1.33 1.32 -35.18%
Adjusted Per Share Value based on latest NOSH - 137,250
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 113.72 121.78 114.73 93.81 131.36 150.24 153.99 -18.34%
EPS 7.99 8.77 6.29 4.45 10.70 15.40 16.70 -38.91%
DPS 6.00 2.67 0.00 0.00 5.26 3.34 5.01 12.81%
NAPS 0.69 0.70 0.66 0.67 0.6562 0.6662 0.6615 2.85%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.675 0.735 0.775 1.69 1.64 1.70 1.51 -
P/RPS 0.59 0.60 0.68 0.90 0.63 0.57 0.49 13.21%
P/EPS 8.45 8.38 12.32 18.97 7.68 5.53 4.53 51.70%
EY 11.83 11.94 8.12 5.27 13.02 18.09 22.07 -34.08%
DY 8.89 3.63 0.00 0.00 6.40 3.92 6.62 21.78%
P/NAPS 0.98 1.05 1.17 1.26 1.25 1.28 1.14 -9.61%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/09/22 16/06/22 25/03/22 09/12/21 29/09/21 29/06/21 19/03/21 -
Price 0.69 0.675 0.72 1.63 1.69 1.66 1.86 -
P/RPS 0.61 0.55 0.63 0.87 0.64 0.55 0.61 0.00%
P/EPS 8.64 7.69 11.44 18.29 7.91 5.40 5.58 33.94%
EY 11.57 13.00 8.74 5.47 12.63 18.52 17.92 -25.35%
DY 8.70 3.95 0.00 0.00 6.21 4.02 5.38 37.89%
P/NAPS 1.00 0.96 1.09 1.22 1.29 1.25 1.41 -20.52%

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
Post a Comment