[JAYCORP] YoY Annualized Quarter Result on 30-Apr-2018 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- -37.67%
YoY- -67.59%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 403,778 295,714 321,881 297,668 309,706 295,050 238,149 9.18%
PBT 53,408 23,960 32,298 13,854 33,053 28,026 15,072 23.44%
Tax -11,502 -7,858 -9,628 -4,294 -8,021 -6,588 -4,610 16.44%
NP 41,905 16,101 22,670 9,560 25,032 21,438 10,461 25.99%
-
NP to SH 41,392 16,457 20,197 7,521 23,206 21,289 8,228 30.86%
-
Tax Rate 21.54% 32.80% 29.81% 30.99% 24.27% 23.51% 30.59% -
Total Cost 361,873 279,613 299,210 288,108 284,674 273,612 227,688 8.02%
-
Net Worth 179,049 163,251 155,341 147,453 151,763 139,557 127,251 5.85%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 8,974 - - - 9,114 - - -
Div Payout % 21.68% - - - 39.28% - - -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 179,049 163,251 155,341 147,453 151,763 139,557 127,251 5.85%
NOSH 137,250 137,250 137,250 137,250 136,724 136,820 136,829 0.05%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 10.38% 5.44% 7.04% 3.21% 8.08% 7.27% 4.39% -
ROE 23.12% 10.08% 13.00% 5.10% 15.29% 15.25% 6.47% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 299.93 219.18 238.29 218.02 226.52 215.65 174.05 9.48%
EPS 30.75 12.20 14.95 5.51 16.97 15.56 6.01 31.23%
DPS 6.67 0.00 0.00 0.00 6.67 0.00 0.00 -
NAPS 1.33 1.21 1.15 1.08 1.11 1.02 0.93 6.13%
Adjusted Per Share Value based on latest NOSH - 137,250
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 147.10 107.73 117.26 108.44 112.83 107.49 86.76 9.18%
EPS 15.08 6.00 7.36 2.74 8.45 7.76 3.00 30.84%
DPS 3.27 0.00 0.00 0.00 3.32 0.00 0.00 -
NAPS 0.6523 0.5947 0.5659 0.5372 0.5529 0.5084 0.4636 5.85%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 1.70 0.80 0.935 0.90 1.34 0.965 0.685 -
P/RPS 0.57 0.36 0.39 0.41 0.59 0.45 0.39 6.52%
P/EPS 5.53 6.56 6.25 16.34 7.89 6.20 11.39 -11.33%
EY 18.09 15.25 15.99 6.12 12.67 16.12 8.78 12.79%
DY 3.92 0.00 0.00 0.00 4.98 0.00 0.00 -
P/NAPS 1.28 0.66 0.81 0.83 1.21 0.95 0.74 9.55%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 29/06/21 18/06/20 20/06/19 28/06/18 23/06/17 24/06/16 25/06/15 -
Price 1.66 0.845 1.05 0.865 1.36 1.04 0.72 -
P/RPS 0.55 0.39 0.44 0.40 0.60 0.48 0.41 5.01%
P/EPS 5.40 6.93 7.02 15.70 8.01 6.68 11.97 -12.41%
EY 18.52 14.44 14.24 6.37 12.48 14.96 8.35 14.18%
DY 4.02 0.00 0.00 0.00 4.90 0.00 0.00 -
P/NAPS 1.25 0.70 0.91 0.80 1.23 1.02 0.77 8.40%

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