[JAYCORP] QoQ TTM Result on 31-Jul-2021 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- -20.38%
YoY- 65.2%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
TTM Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 295,722 300,335 308,911 353,091 390,397 351,256 340,228 -8.94%
PBT 23,114 20,489 25,767 37,999 47,013 39,274 33,858 -22.52%
Tax -7,943 -6,236 -7,267 -9,504 -10,830 -9,823 -9,143 -8.97%
NP 15,171 14,253 18,500 28,495 36,183 29,451 24,715 -27.83%
-
NP to SH 15,381 14,750 19,399 28,744 36,103 29,406 24,673 -27.08%
-
Tax Rate 34.36% 30.44% 28.20% 25.01% 23.04% 25.01% 27.00% -
Total Cost 280,551 286,082 290,411 324,596 354,214 321,805 315,513 -7.55%
-
Net Worth 188,113 177,363 180,051 176,344 179,049 177,790 176,640 4.29%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 12,778 7,403 14,138 14,138 15,504 15,504 8,769 28.61%
Div Payout % 83.08% 50.20% 72.88% 49.19% 42.94% 52.72% 35.54% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 188,113 177,363 180,051 176,344 179,049 177,790 176,640 4.29%
NOSH 274,500 274,500 137,250 137,250 137,250 137,250 137,250 58.94%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 5.13% 4.75% 5.99% 8.07% 9.27% 8.38% 7.26% -
ROE 8.18% 8.32% 10.77% 16.30% 20.16% 16.54% 13.97% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 110.04 111.76 229.90 262.30 289.99 260.79 252.32 -42.57%
EPS 5.72 5.49 14.44 21.35 26.82 21.83 18.30 -54.04%
DPS 4.76 2.76 10.50 10.50 11.50 11.50 6.50 -18.80%
NAPS 0.70 0.66 1.34 1.31 1.33 1.32 1.31 -34.22%
Adjusted Per Share Value based on latest NOSH - 137,250
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 107.73 109.41 112.54 128.63 142.22 127.96 123.94 -8.94%
EPS 5.60 5.37 7.07 10.47 13.15 10.71 8.99 -27.12%
DPS 4.66 2.70 5.15 5.15 5.65 5.65 3.19 28.83%
NAPS 0.6853 0.6461 0.6559 0.6424 0.6523 0.6477 0.6435 4.29%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.735 0.775 1.69 1.64 1.70 1.51 1.25 -
P/RPS 0.67 0.69 0.74 0.63 0.59 0.58 0.50 21.61%
P/EPS 12.84 14.12 11.71 7.68 6.34 6.92 6.83 52.49%
EY 7.79 7.08 8.54 13.02 15.78 14.46 14.64 -34.41%
DY 6.47 3.55 6.21 6.40 6.76 7.62 5.20 15.72%
P/NAPS 1.05 1.17 1.26 1.25 1.28 1.14 0.95 6.91%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 16/06/22 25/03/22 09/12/21 29/09/21 29/06/21 19/03/21 11/12/20 -
Price 0.675 0.70 1.63 1.69 1.66 1.86 1.51 -
P/RPS 0.61 0.63 0.71 0.64 0.57 0.71 0.60 1.11%
P/EPS 11.79 12.75 11.29 7.91 6.19 8.52 8.25 26.95%
EY 8.48 7.84 8.86 12.63 16.16 11.74 12.12 -21.23%
DY 7.04 3.94 6.44 6.21 6.93 6.18 4.30 39.03%
P/NAPS 0.96 1.06 1.22 1.29 1.25 1.41 1.15 -11.37%

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