[JAYCORP] QoQ TTM Result on 31-Jan-2019 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
19-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Jan-2019 [#2]
Profit Trend
QoQ- 43.75%
YoY- -24.91%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
TTM Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 305,928 321,949 318,097 317,971 310,579 299,942 303,799 0.46%
PBT 28,662 31,166 31,459 26,484 18,479 17,625 18,636 33.13%
Tax -9,515 -9,483 -8,587 -7,459 -4,958 -4,587 -3,284 102.84%
NP 19,147 21,683 22,872 19,025 13,521 13,038 15,352 15.81%
-
NP to SH 18,536 19,817 19,794 15,551 10,818 10,287 13,002 26.58%
-
Tax Rate 33.20% 30.43% 27.30% 28.16% 26.83% 26.03% 17.62% -
Total Cost 286,781 300,266 295,225 298,946 297,058 286,904 288,447 -0.38%
-
Net Worth 165,950 160,745 155,341 156,692 158,172 151,521 147,453 8.17%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div 13,508 13,508 10,877 10,877 6,825 6,825 8,209 39.25%
Div Payout % 72.87% 68.16% 54.95% 69.95% 63.09% 66.35% 63.14% -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 165,950 160,745 155,341 156,692 158,172 151,521 147,453 8.17%
NOSH 137,250 137,250 137,250 137,250 137,250 137,250 137,250 0.00%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 6.26% 6.73% 7.19% 5.98% 4.35% 4.35% 5.05% -
ROE 11.17% 12.33% 12.74% 9.92% 6.84% 6.79% 8.82% -
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 226.75 238.34 235.49 235.39 229.74 219.73 222.51 1.26%
EPS 13.74 14.67 14.65 11.51 8.00 7.54 9.52 27.62%
DPS 10.00 10.00 8.00 8.00 5.00 5.00 6.00 40.44%
NAPS 1.23 1.19 1.15 1.16 1.17 1.11 1.08 9.03%
Adjusted Per Share Value based on latest NOSH - 137,250
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 113.83 119.79 118.36 118.31 115.56 111.61 113.04 0.46%
EPS 6.90 7.37 7.37 5.79 4.03 3.83 4.84 26.58%
DPS 5.03 5.03 4.05 4.05 2.54 2.54 3.05 39.46%
NAPS 0.6175 0.5981 0.578 0.583 0.5885 0.5638 0.5487 8.17%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 1.11 0.97 0.935 0.83 0.865 0.87 0.90 -
P/RPS 0.49 0.41 0.40 0.35 0.38 0.40 0.40 14.44%
P/EPS 8.08 6.61 6.38 7.21 10.81 11.54 9.45 -9.88%
EY 12.38 15.12 15.67 13.87 9.25 8.66 10.58 11.01%
DY 9.01 10.31 8.56 9.64 5.78 5.75 6.67 22.13%
P/NAPS 0.90 0.82 0.81 0.72 0.74 0.78 0.83 5.53%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 13/12/19 30/09/19 20/06/19 19/03/19 12/12/18 27/09/18 28/06/18 -
Price 1.22 0.965 1.05 0.905 0.895 0.88 0.865 -
P/RPS 0.54 0.40 0.45 0.38 0.39 0.40 0.39 24.15%
P/EPS 8.88 6.58 7.17 7.86 11.18 11.68 9.08 -1.46%
EY 11.26 15.20 13.96 12.72 8.94 8.56 11.01 1.50%
DY 8.20 10.36 7.62 8.84 5.59 5.68 6.94 11.73%
P/NAPS 0.99 0.81 0.91 0.78 0.76 0.79 0.80 15.22%

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