[JAYCORP] QoQ Cumulative Quarter Result on 30-Apr-2019 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
20-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
30-Apr-2019 [#3]
Profit Trend
QoQ- 34.09%
YoY- 168.53%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 165,013 76,330 321,950 241,411 175,485 92,351 299,935 -32.78%
PBT 14,650 7,107 31,165 24,224 19,063 9,611 17,625 -11.56%
Tax -4,495 -2,261 -9,483 -7,221 -5,888 -2,229 -4,587 -1.33%
NP 10,155 4,846 21,682 17,003 13,175 7,382 13,038 -15.30%
-
NP to SH 10,441 5,065 19,817 15,148 11,297 6,346 10,286 0.99%
-
Tax Rate 30.68% 31.81% 30.43% 29.81% 30.89% 23.19% 26.03% -
Total Cost 154,858 71,484 300,268 224,408 162,310 84,969 286,897 -33.63%
-
Net Worth 161,902 165,950 160,745 155,341 156,692 158,172 151,521 4.50%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div - - 13,508 - 4,052 - 6,825 -
Div Payout % - - 68.16% - 35.87% - 66.36% -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 161,902 165,950 160,745 155,341 156,692 158,172 151,521 4.50%
NOSH 137,250 137,250 137,250 137,250 137,250 137,250 137,250 0.00%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin 6.15% 6.35% 6.73% 7.04% 7.51% 7.99% 4.35% -
ROE 6.45% 3.05% 12.33% 9.75% 7.21% 4.01% 6.79% -
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 122.31 56.57 238.34 178.72 129.91 68.31 219.72 -32.25%
EPS 7.74 3.75 14.67 11.21 8.36 4.69 7.54 1.75%
DPS 0.00 0.00 10.00 0.00 3.00 0.00 5.00 -
NAPS 1.20 1.23 1.19 1.15 1.16 1.17 1.11 5.31%
Adjusted Per Share Value based on latest NOSH - 137,250
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 61.40 28.40 119.80 89.83 65.30 34.36 111.60 -32.78%
EPS 3.89 1.88 7.37 5.64 4.20 2.36 3.83 1.03%
DPS 0.00 0.00 5.03 0.00 1.51 0.00 2.54 -
NAPS 0.6024 0.6175 0.5981 0.578 0.583 0.5885 0.5638 4.50%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 1.02 1.11 0.97 0.935 0.83 0.865 0.87 -
P/RPS 0.83 1.96 0.41 0.52 0.64 1.27 0.40 62.46%
P/EPS 13.18 29.57 6.61 8.34 9.92 18.43 11.55 9.17%
EY 7.59 3.38 15.12 11.99 10.08 5.43 8.66 -8.39%
DY 0.00 0.00 10.31 0.00 3.61 0.00 5.75 -
P/NAPS 0.85 0.90 0.82 0.81 0.72 0.74 0.78 5.88%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 19/03/20 13/12/19 30/09/19 20/06/19 19/03/19 12/12/18 27/09/18 -
Price 0.74 1.22 0.965 1.05 0.905 0.895 0.88 -
P/RPS 0.61 2.16 0.40 0.59 0.70 1.31 0.40 32.38%
P/EPS 9.56 32.50 6.58 9.36 10.82 19.07 11.68 -12.46%
EY 10.46 3.08 15.20 10.68 9.24 5.24 8.56 14.25%
DY 0.00 0.00 10.36 0.00 3.31 0.00 5.68 -
P/NAPS 0.62 0.99 0.81 0.91 0.78 0.76 0.79 -14.87%

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