[JAYCORP] QoQ Cumulative Quarter Result on 31-Jul-2016 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
29-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jul-2016 [#4]
Profit Trend
QoQ- 31.41%
YoY- 162.5%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 232,280 153,642 74,087 289,457 221,288 152,167 76,686 109.48%
PBT 24,790 14,805 7,877 26,116 21,020 15,060 6,263 150.43%
Tax -6,016 -3,330 -1,699 -5,003 -4,941 -3,194 -844 270.82%
NP 18,774 11,475 6,178 21,113 16,079 11,866 5,419 129.13%
-
NP to SH 17,405 10,088 5,463 20,982 15,967 11,562 5,455 116.88%
-
Tax Rate 24.27% 22.49% 21.57% 19.16% 23.51% 21.21% 13.48% -
Total Cost 213,506 142,167 67,909 268,344 205,209 140,301 71,267 107.95%
-
Net Worth 151,763 143,528 150,609 144,971 139,557 135,460 135,349 7.93%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 6,836 - - 13,676 - - - -
Div Payout % 39.28% - - 65.18% - - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 151,763 143,528 150,609 144,971 139,557 135,460 135,349 7.93%
NOSH 136,724 136,693 136,917 136,765 136,820 136,828 136,716 0.00%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 8.08% 7.47% 8.34% 7.29% 7.27% 7.80% 7.07% -
ROE 11.47% 7.03% 3.63% 14.47% 11.44% 8.54% 4.03% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 169.89 112.40 54.11 211.64 161.74 111.21 56.09 109.48%
EPS 12.73 7.38 3.99 15.34 11.67 8.45 3.99 116.87%
DPS 5.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.11 1.05 1.10 1.06 1.02 0.99 0.99 7.93%
Adjusted Per Share Value based on latest NOSH - 136,596
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 84.62 55.97 26.99 105.45 80.61 55.43 27.94 109.47%
EPS 6.34 3.68 1.99 7.64 5.82 4.21 1.99 116.66%
DPS 2.49 0.00 0.00 4.98 0.00 0.00 0.00 -
NAPS 0.5529 0.5229 0.5487 0.5281 0.5084 0.4935 0.4931 7.93%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 1.34 1.44 1.41 1.04 0.965 1.05 0.875 -
P/RPS 0.79 1.28 2.61 0.49 0.60 0.94 1.56 -36.49%
P/EPS 10.53 19.51 35.34 6.78 8.27 12.43 21.93 -38.70%
EY 9.50 5.13 2.83 14.75 12.09 8.05 4.56 63.19%
DY 3.73 0.00 0.00 9.62 0.00 0.00 0.00 -
P/NAPS 1.21 1.37 1.28 0.98 0.95 1.06 0.88 23.67%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 23/06/17 27/03/17 16/12/16 29/09/16 24/06/16 24/03/16 14/12/15 -
Price 1.36 1.35 1.40 1.32 1.04 1.04 1.08 -
P/RPS 0.80 1.20 2.59 0.62 0.64 0.94 1.93 -44.43%
P/EPS 10.68 18.29 35.09 8.60 8.91 12.31 27.07 -46.23%
EY 9.36 5.47 2.85 11.62 11.22 8.13 3.69 86.09%
DY 3.68 0.00 0.00 7.58 0.00 0.00 0.00 -
P/NAPS 1.23 1.29 1.27 1.25 1.02 1.05 1.09 8.39%

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