[JAYCORP] YoY Annualized Quarter Result on 31-Jul-2007 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 18.77%
YoY- 39.84%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 227,414 252,657 283,752 282,937 23,108 190,249 133,638 9.26%
PBT 18,229 19,293 7,487 17,622 11,276 14,963 11,967 7.26%
Tax -3,618 -5,457 -3,160 -4,142 -2,800 -4,444 -2,559 5.93%
NP 14,611 13,836 4,327 13,480 8,476 10,519 9,408 7.60%
-
NP to SH 13,924 12,297 4,180 12,162 8,697 10,519 9,408 6.74%
-
Tax Rate 19.85% 28.28% 42.21% 23.50% 24.83% 29.70% 21.38% -
Total Cost 212,803 238,821 279,425 269,457 14,632 179,730 124,230 9.38%
-
Net Worth 116,367 107,663 104,612 106,235 100,041 94,643 83,769 5.62%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 10,031 116 52 5,379 5,481 3,380 - -
Div Payout % 72.05% 0.95% 1.27% 44.23% 63.03% 32.13% - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 116,367 107,663 104,612 106,235 100,041 94,643 83,769 5.62%
NOSH 133,756 129,715 132,421 134,475 137,043 135,205 107,397 3.72%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 6.42% 5.48% 1.52% 4.76% 36.68% 5.53% 7.04% -
ROE 11.97% 11.42% 4.00% 11.45% 8.69% 11.11% 11.23% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 170.02 194.78 214.28 210.40 16.86 140.71 124.43 5.33%
EPS 10.41 9.48 3.16 9.09 6.42 7.78 8.76 2.91%
DPS 7.50 0.09 0.04 4.00 4.00 2.50 0.00 -
NAPS 0.87 0.83 0.79 0.79 0.73 0.70 0.78 1.83%
Adjusted Per Share Value based on latest NOSH - 134,401
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 84.62 94.01 105.58 105.28 8.60 70.79 49.73 9.25%
EPS 5.18 4.58 1.56 4.53 3.24 3.91 3.50 6.74%
DPS 3.73 0.04 0.02 2.00 2.04 1.26 0.00 -
NAPS 0.433 0.4006 0.3893 0.3953 0.3722 0.3522 0.3117 5.62%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.77 0.50 0.68 0.75 0.70 0.77 1.60 -
P/RPS 0.45 0.26 0.32 0.36 4.15 0.55 1.29 -16.09%
P/EPS 7.40 5.27 21.54 8.29 11.03 9.90 18.26 -13.96%
EY 13.52 18.96 4.64 12.06 9.07 10.10 5.48 16.23%
DY 9.74 0.18 0.06 5.33 5.71 3.25 0.00 -
P/NAPS 0.89 0.60 0.86 0.95 0.96 1.10 2.05 -12.97%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 29/09/10 30/09/09 26/09/08 28/09/07 02/10/06 30/09/05 27/09/04 -
Price 0.75 0.74 0.57 0.66 0.75 0.75 1.19 -
P/RPS 0.44 0.38 0.27 0.31 4.45 0.53 0.96 -12.18%
P/EPS 7.20 7.81 18.06 7.30 11.82 9.64 13.58 -10.03%
EY 13.88 12.81 5.54 13.70 8.46 10.37 7.36 11.14%
DY 10.00 0.12 0.07 6.06 5.33 3.33 0.00 -
P/NAPS 0.86 0.89 0.72 0.84 1.03 1.07 1.53 -9.15%

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