[JAYCORP] YoY Annualized Quarter Result on 31-Jul-2012 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- -5.18%
YoY- 302.71%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 247,907 236,327 209,281 236,612 192,059 227,414 252,657 -0.31%
PBT 14,336 13,594 9,916 15,381 9,378 18,229 19,293 -4.82%
Tax -4,622 -3,057 -2,828 -3,433 -4,645 -3,618 -5,457 -2.72%
NP 9,714 10,537 7,088 11,948 4,733 14,611 13,836 -5.72%
-
NP to SH 7,993 8,625 5,086 10,261 2,548 13,924 12,297 -6.92%
-
Tax Rate 32.24% 22.49% 28.52% 22.32% 49.53% 19.85% 28.28% -
Total Cost 238,193 225,790 202,193 224,664 187,326 212,803 238,821 -0.04%
-
Net Worth 128,654 125,752 121,681 121,763 113,625 116,367 107,663 3.01%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 5,474 4,784 4,785 4,788 2,737 10,031 116 90.04%
Div Payout % 68.49% 55.47% 94.09% 46.67% 107.46% 72.05% 0.95% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 128,654 125,752 121,681 121,763 113,625 116,367 107,663 3.01%
NOSH 136,866 136,687 136,720 136,813 136,898 133,756 129,715 0.89%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 3.92% 4.46% 3.39% 5.05% 2.46% 6.42% 5.48% -
ROE 6.21% 6.86% 4.18% 8.43% 2.24% 11.97% 11.42% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 181.13 172.90 153.07 172.95 140.29 170.02 194.78 -1.20%
EPS 5.84 6.31 3.72 7.50 1.86 10.41 9.48 -7.75%
DPS 4.00 3.50 3.50 3.50 2.00 7.50 0.09 88.15%
NAPS 0.94 0.92 0.89 0.89 0.83 0.87 0.83 2.09%
Adjusted Per Share Value based on latest NOSH - 137,048
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 90.31 86.09 76.24 86.20 69.97 82.85 92.04 -0.31%
EPS 2.91 3.14 1.85 3.74 0.93 5.07 4.48 -6.93%
DPS 1.99 1.74 1.74 1.74 1.00 3.65 0.04 91.72%
NAPS 0.4687 0.4581 0.4433 0.4436 0.4139 0.4239 0.3922 3.01%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 1.05 0.78 0.505 0.47 0.56 0.77 0.50 -
P/RPS 0.58 0.45 0.33 0.27 0.40 0.45 0.26 14.30%
P/EPS 17.98 12.36 13.58 6.27 30.09 7.40 5.27 22.68%
EY 5.56 8.09 7.37 15.96 3.32 13.52 18.96 -18.48%
DY 3.81 4.49 6.93 7.45 3.57 9.74 0.18 66.28%
P/NAPS 1.12 0.85 0.57 0.53 0.67 0.89 0.60 10.95%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 26/09/14 27/09/13 28/09/12 29/09/11 29/09/10 30/09/09 -
Price 0.93 0.77 0.52 0.49 0.51 0.75 0.74 -
P/RPS 0.51 0.45 0.34 0.28 0.36 0.44 0.38 5.02%
P/EPS 15.92 12.20 13.98 6.53 27.40 7.20 7.81 12.59%
EY 6.28 8.19 7.15 15.31 3.65 13.88 12.81 -11.19%
DY 4.30 4.55 6.73 7.14 3.92 10.00 0.12 81.52%
P/NAPS 0.99 0.84 0.58 0.55 0.61 0.86 0.89 1.78%

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