[JAYCORP] YoY Annualized Quarter Result on 31-Jan-2016 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
24-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jan-2016 [#2]
Profit Trend
QoQ- 5.98%
YoY- 430.61%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 350,970 314,910 307,284 304,334 238,014 243,260 216,472 8.38%
PBT 38,126 20,408 29,610 30,120 9,566 14,454 9,744 25.51%
Tax -11,776 -6,032 -6,660 -6,388 -4,282 -3,530 -2,832 26.79%
NP 26,350 14,376 22,950 23,732 5,284 10,924 6,912 24.97%
-
NP to SH 22,594 12,066 20,176 23,124 4,358 8,636 6,166 24.15%
-
Tax Rate 30.89% 29.56% 22.49% 21.21% 44.76% 24.42% 29.06% -
Total Cost 324,620 300,534 284,334 280,602 232,730 232,336 209,560 7.56%
-
Net Worth 156,692 149,050 143,528 135,460 123,339 110,749 119,209 4.65%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 8,104 - - - - - - -
Div Payout % 35.87% - - - - - - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 156,692 149,050 143,528 135,460 123,339 110,749 119,209 4.65%
NOSH 137,250 137,250 136,693 136,828 137,044 124,438 137,022 0.02%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 7.51% 4.57% 7.47% 7.80% 2.22% 4.49% 3.19% -
ROE 14.42% 8.10% 14.06% 17.07% 3.53% 7.80% 5.17% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 259.82 230.29 224.80 222.42 173.68 195.49 157.98 8.64%
EPS 16.72 8.82 14.76 16.90 3.18 6.94 4.50 24.44%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.09 1.05 0.99 0.90 0.89 0.87 4.90%
Adjusted Per Share Value based on latest NOSH - 136,621
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 127.86 114.72 111.94 110.87 86.71 88.62 78.86 8.38%
EPS 8.23 4.40 7.35 8.42 1.59 3.15 2.25 24.11%
DPS 2.95 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5708 0.543 0.5229 0.4935 0.4493 0.4035 0.4343 4.65%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.83 1.25 1.44 1.05 0.65 0.545 0.485 -
P/RPS 0.32 0.54 0.64 0.47 0.37 0.28 0.31 0.53%
P/EPS 4.96 14.17 9.76 6.21 20.44 7.85 10.78 -12.13%
EY 20.15 7.06 10.25 16.10 4.89 12.73 9.28 13.78%
DY 7.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.15 1.37 1.06 0.72 0.61 0.56 4.27%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 19/03/19 23/03/18 27/03/17 24/03/16 27/03/15 28/03/14 29/03/13 -
Price 0.905 1.20 1.35 1.04 0.755 0.725 0.45 -
P/RPS 0.35 0.52 0.60 0.47 0.43 0.37 0.28 3.78%
P/EPS 5.41 13.60 9.15 6.15 23.74 10.45 10.00 -9.72%
EY 18.48 7.35 10.93 16.25 4.21 9.57 10.00 10.77%
DY 6.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.10 1.29 1.05 0.84 0.81 0.52 6.98%

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