[JAYCORP] QoQ Cumulative Quarter Result on 31-Oct-2018 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
12-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Oct-2018 [#1]
Profit Trend
QoQ- -38.3%
YoY- 9.13%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 321,950 241,411 175,485 92,351 299,935 223,251 157,455 61.30%
PBT 31,165 24,224 19,063 9,611 17,625 10,391 10,204 110.93%
Tax -9,483 -7,221 -5,888 -2,229 -4,587 -3,221 -3,016 115.07%
NP 21,682 17,003 13,175 7,382 13,038 7,170 7,188 109.18%
-
NP to SH 19,817 15,148 11,297 6,346 10,286 5,641 6,033 121.45%
-
Tax Rate 30.43% 29.81% 30.89% 23.19% 26.03% 31.00% 29.56% -
Total Cost 300,268 224,408 162,310 84,969 286,897 216,081 150,267 58.84%
-
Net Worth 160,745 155,341 156,692 158,172 151,521 147,453 149,050 5.17%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 13,508 - 4,052 - 6,825 - - -
Div Payout % 68.16% - 35.87% - 66.36% - - -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 160,745 155,341 156,692 158,172 151,521 147,453 149,050 5.17%
NOSH 137,250 137,250 137,250 137,250 137,250 137,250 137,250 0.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 6.73% 7.04% 7.51% 7.99% 4.35% 3.21% 4.57% -
ROE 12.33% 9.75% 7.21% 4.01% 6.79% 3.83% 4.05% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 238.34 178.72 129.91 68.31 219.72 163.52 115.15 62.62%
EPS 14.67 11.21 8.36 4.69 7.54 4.13 4.41 123.33%
DPS 10.00 0.00 3.00 0.00 5.00 0.00 0.00 -
NAPS 1.19 1.15 1.16 1.17 1.11 1.08 1.09 6.04%
Adjusted Per Share Value based on latest NOSH - 137,250
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 117.29 87.95 63.93 33.64 109.27 81.33 57.36 61.31%
EPS 7.22 5.52 4.12 2.31 3.75 2.06 2.20 121.32%
DPS 4.92 0.00 1.48 0.00 2.49 0.00 0.00 -
NAPS 0.5856 0.5659 0.5708 0.5762 0.552 0.5372 0.543 5.17%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.97 0.935 0.83 0.865 0.87 0.90 1.25 -
P/RPS 0.41 0.52 0.64 1.27 0.40 0.55 1.09 -47.98%
P/EPS 6.61 8.34 9.92 18.43 11.55 21.78 28.33 -62.20%
EY 15.12 11.99 10.08 5.43 8.66 4.59 3.53 164.44%
DY 10.31 0.00 3.61 0.00 5.75 0.00 0.00 -
P/NAPS 0.82 0.81 0.72 0.74 0.78 0.83 1.15 -20.23%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 30/09/19 20/06/19 19/03/19 12/12/18 27/09/18 28/06/18 23/03/18 -
Price 0.965 1.05 0.905 0.895 0.88 0.865 1.20 -
P/RPS 0.40 0.59 0.70 1.31 0.40 0.53 1.04 -47.20%
P/EPS 6.58 9.36 10.82 19.07 11.68 20.94 27.20 -61.27%
EY 15.20 10.68 9.24 5.24 8.56 4.78 3.68 158.10%
DY 10.36 0.00 3.31 0.00 5.68 0.00 0.00 -
P/NAPS 0.81 0.91 0.78 0.76 0.79 0.80 1.10 -18.50%

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