[JAYCORP] YoY Annualized Quarter Result on 30-Apr-2013 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 43.6%
YoY- -18.17%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 295,050 238,149 235,174 206,266 230,793 187,426 225,920 4.54%
PBT 28,026 15,072 13,614 13,348 17,185 7,620 19,148 6.54%
Tax -6,588 -4,610 -3,053 -2,541 -3,953 -2,208 -3,465 11.29%
NP 21,438 10,461 10,561 10,806 13,232 5,412 15,682 5.34%
-
NP to SH 21,289 8,228 9,225 8,854 10,821 4,089 16,133 4.72%
-
Tax Rate 23.51% 30.59% 22.43% 19.04% 23.00% 28.98% 18.10% -
Total Cost 273,612 227,688 224,613 195,460 217,561 182,014 210,237 4.48%
-
Net Worth 139,557 127,251 124,432 123,102 118,969 115,012 114,983 3.27%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - 6,685 -
Div Payout % - - - - - - 41.44% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 139,557 127,251 124,432 123,102 118,969 115,012 114,983 3.27%
NOSH 136,820 136,829 136,739 136,780 136,746 136,919 133,701 0.38%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 7.27% 4.39% 4.49% 5.24% 5.73% 2.89% 6.94% -
ROE 15.25% 6.47% 7.41% 7.19% 9.10% 3.56% 14.03% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 215.65 174.05 171.99 150.80 168.77 136.89 168.97 4.14%
EPS 15.56 6.01 6.75 6.47 7.91 2.99 12.07 4.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.02 0.93 0.91 0.90 0.87 0.84 0.86 2.88%
Adjusted Per Share Value based on latest NOSH - 136,641
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 109.79 88.61 87.51 76.75 85.88 69.74 84.06 4.54%
EPS 7.92 3.06 3.43 3.29 4.03 1.52 6.00 4.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.49 -
NAPS 0.5193 0.4735 0.463 0.4581 0.4427 0.428 0.4278 3.28%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.965 0.685 0.755 0.425 0.48 0.62 0.84 -
P/RPS 0.45 0.39 0.44 0.28 0.28 0.45 0.50 -1.73%
P/EPS 6.20 11.39 11.19 6.57 6.07 20.76 6.96 -1.90%
EY 16.12 8.78 8.94 15.23 16.49 4.82 14.37 1.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.95 -
P/NAPS 0.95 0.74 0.83 0.47 0.55 0.74 0.98 -0.51%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 24/06/16 25/06/15 26/06/14 27/06/13 28/06/12 29/06/11 30/06/10 -
Price 1.04 0.72 0.73 0.51 0.46 0.55 0.77 -
P/RPS 0.48 0.41 0.42 0.34 0.27 0.40 0.46 0.71%
P/EPS 6.68 11.97 10.82 7.88 5.81 18.42 6.38 0.76%
EY 14.96 8.35 9.24 12.69 17.20 5.43 15.67 -0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.49 -
P/NAPS 1.02 0.77 0.80 0.57 0.53 0.65 0.90 2.10%

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