[JAYCORP] QoQ Cumulative Quarter Result on 31-Oct-2019 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
13-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- -74.44%
YoY- -20.19%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 309,348 221,786 165,013 76,330 321,950 241,411 175,485 45.97%
PBT 24,927 17,970 14,650 7,107 31,165 24,224 19,063 19.59%
Tax -8,098 -5,894 -4,495 -2,261 -9,483 -7,221 -5,888 23.69%
NP 16,829 12,076 10,155 4,846 21,682 17,003 13,175 17.74%
-
NP to SH 17,401 12,343 10,441 5,065 19,817 15,148 11,297 33.40%
-
Tax Rate 32.49% 32.80% 30.68% 31.81% 30.43% 29.81% 30.89% -
Total Cost 292,519 209,710 154,858 71,484 300,268 224,408 162,310 48.14%
-
Net Worth 164,601 163,251 161,902 165,950 160,745 155,341 156,692 3.34%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 13,491 - - - 13,508 - 4,052 123.13%
Div Payout % 77.54% - - - 68.16% - 35.87% -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 164,601 163,251 161,902 165,950 160,745 155,341 156,692 3.34%
NOSH 137,250 137,250 137,250 137,250 137,250 137,250 137,250 0.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 5.44% 5.44% 6.15% 6.35% 6.73% 7.04% 7.51% -
ROE 10.57% 7.56% 6.45% 3.05% 12.33% 9.75% 7.21% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 229.28 164.38 122.31 56.57 238.34 178.72 129.91 46.09%
EPS 12.90 9.15 7.74 3.75 14.67 11.21 8.36 33.56%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 3.00 123.30%
NAPS 1.22 1.21 1.20 1.23 1.19 1.15 1.16 3.42%
Adjusted Per Share Value based on latest NOSH - 137,250
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 112.70 80.80 60.11 27.81 117.29 87.95 63.93 45.98%
EPS 6.34 4.50 3.80 1.85 7.22 5.52 4.12 33.32%
DPS 4.92 0.00 0.00 0.00 4.92 0.00 1.48 122.90%
NAPS 0.5996 0.5947 0.5898 0.6046 0.5856 0.5659 0.5708 3.33%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.965 0.80 1.02 1.11 0.97 0.935 0.83 -
P/RPS 0.42 0.49 0.83 1.96 0.41 0.52 0.64 -24.50%
P/EPS 7.48 8.74 13.18 29.57 6.61 8.34 9.92 -17.17%
EY 13.37 11.44 7.59 3.38 15.12 11.99 10.08 20.74%
DY 10.36 0.00 0.00 0.00 10.31 0.00 3.61 102.07%
P/NAPS 0.79 0.66 0.85 0.90 0.82 0.81 0.72 6.38%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 29/09/20 18/06/20 19/03/20 13/12/19 30/09/19 20/06/19 19/03/19 -
Price 1.10 0.845 0.74 1.22 0.965 1.05 0.905 -
P/RPS 0.48 0.51 0.61 2.16 0.40 0.59 0.70 -22.25%
P/EPS 8.53 9.24 9.56 32.50 6.58 9.36 10.82 -14.67%
EY 11.72 10.83 10.46 3.08 15.20 10.68 9.24 17.19%
DY 9.09 0.00 0.00 0.00 10.36 0.00 3.31 96.22%
P/NAPS 0.90 0.70 0.62 0.99 0.81 0.91 0.78 10.01%

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