[JAYCORP] QoQ TTM Result on 30-Apr-2021 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
29-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- 22.77%
YoY- 112.23%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
TTM Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 300,335 308,911 353,091 390,397 351,256 340,228 309,347 -1.94%
PBT 20,489 25,767 37,999 47,013 39,274 33,858 24,926 -12.21%
Tax -6,236 -7,267 -9,504 -10,830 -9,823 -9,143 -8,098 -15.94%
NP 14,253 18,500 28,495 36,183 29,451 24,715 16,828 -10.45%
-
NP to SH 14,750 19,399 28,744 36,103 29,406 24,673 17,400 -10.40%
-
Tax Rate 30.44% 28.20% 25.01% 23.04% 25.01% 27.00% 32.49% -
Total Cost 286,082 290,411 324,596 354,214 321,805 315,513 292,519 -1.46%
-
Net Worth 177,363 180,051 176,344 179,049 177,790 176,640 164,601 5.08%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 7,403 14,138 14,138 15,504 15,504 8,769 8,769 -10.64%
Div Payout % 50.20% 72.88% 49.19% 42.94% 52.72% 35.54% 50.40% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 177,363 180,051 176,344 179,049 177,790 176,640 164,601 5.08%
NOSH 274,500 137,250 137,250 137,250 137,250 137,250 137,250 58.53%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 4.75% 5.99% 8.07% 9.27% 8.38% 7.26% 5.44% -
ROE 8.32% 10.77% 16.30% 20.16% 16.54% 13.97% 10.57% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 111.76 229.90 262.30 289.99 260.79 252.32 229.28 -37.98%
EPS 5.49 14.44 21.35 26.82 21.83 18.30 12.90 -43.33%
DPS 2.76 10.50 10.50 11.50 11.50 6.50 6.50 -43.41%
NAPS 0.66 1.34 1.31 1.33 1.32 1.31 1.22 -33.53%
Adjusted Per Share Value based on latest NOSH - 137,250
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 111.75 114.94 131.38 145.26 130.70 126.60 115.11 -1.95%
EPS 5.49 7.22 10.70 13.43 10.94 9.18 6.47 -10.34%
DPS 2.75 5.26 5.26 5.77 5.77 3.26 3.26 -10.69%
NAPS 0.66 0.67 0.6562 0.6662 0.6615 0.6573 0.6125 5.09%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.775 1.69 1.64 1.70 1.51 1.25 0.965 -
P/RPS 0.69 0.74 0.63 0.59 0.58 0.50 0.42 39.10%
P/EPS 14.12 11.71 7.68 6.34 6.92 6.83 7.48 52.56%
EY 7.08 8.54 13.02 15.78 14.46 14.64 13.36 -34.43%
DY 3.55 6.21 6.40 6.76 7.62 5.20 6.74 -34.70%
P/NAPS 1.17 1.26 1.25 1.28 1.14 0.95 0.79 29.83%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 25/03/22 09/12/21 29/09/21 29/06/21 19/03/21 11/12/20 29/09/20 -
Price 0.70 1.63 1.69 1.66 1.86 1.51 1.10 -
P/RPS 0.63 0.71 0.64 0.57 0.71 0.60 0.48 19.81%
P/EPS 12.75 11.29 7.91 6.19 8.52 8.25 8.53 30.63%
EY 7.84 8.86 12.63 16.16 11.74 12.12 11.72 -23.45%
DY 3.94 6.44 6.21 6.93 6.18 4.30 5.91 -23.62%
P/NAPS 1.06 1.22 1.29 1.25 1.41 1.15 0.90 11.49%

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