[JAYCORP] YoY Annualized Quarter Result on 31-Oct-2013 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
18-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- 73.81%
YoY- 153.73%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 296,348 306,744 257,096 231,008 215,668 205,764 192,320 7.46%
PBT 31,508 25,052 13,848 14,448 6,336 9,100 12,024 17.39%
Tax -6,796 -3,376 -5,384 -3,424 -2,584 -2,876 -3,440 12.00%
NP 24,712 21,676 8,464 11,024 3,752 6,224 8,584 19.25%
-
NP to SH 21,852 21,820 4,624 8,840 3,484 5,972 4,396 30.60%
-
Tax Rate 21.57% 13.48% 38.88% 23.70% 40.78% 31.60% 28.61% -
Total Cost 271,636 285,068 248,632 219,984 211,916 199,540 183,736 6.72%
-
Net Worth 150,609 135,349 126,479 122,777 121,123 115,056 118,142 4.12%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 150,609 135,349 126,479 122,777 121,123 115,056 118,142 4.12%
NOSH 136,917 136,716 135,999 136,419 136,093 136,972 137,374 -0.05%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 8.34% 7.07% 3.29% 4.77% 1.74% 3.02% 4.46% -
ROE 14.51% 16.12% 3.66% 7.20% 2.88% 5.19% 3.72% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 216.44 224.36 189.04 169.34 158.47 150.22 140.00 7.52%
EPS 15.96 15.96 3.40 6.48 2.56 4.36 3.20 30.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.99 0.93 0.90 0.89 0.84 0.86 4.18%
Adjusted Per Share Value based on latest NOSH - 136,419
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 107.96 111.75 93.66 84.16 78.57 74.96 70.06 7.46%
EPS 7.96 7.95 1.68 3.22 1.27 2.18 1.60 30.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5487 0.4931 0.4608 0.4473 0.4413 0.4192 0.4304 4.12%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 1.41 0.875 0.72 0.51 0.51 0.50 0.73 -
P/RPS 0.65 0.39 0.38 0.30 0.32 0.33 0.52 3.78%
P/EPS 8.83 5.48 21.18 7.87 19.92 11.47 22.81 -14.61%
EY 11.32 18.24 4.72 12.71 5.02 8.72 4.38 17.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.88 0.77 0.57 0.57 0.60 0.85 7.05%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 16/12/16 14/12/15 18/12/14 18/12/13 13/12/12 16/12/11 14/12/10 -
Price 1.40 1.08 0.62 0.545 0.51 0.50 0.73 -
P/RPS 0.65 0.48 0.33 0.32 0.32 0.33 0.52 3.78%
P/EPS 8.77 6.77 18.24 8.41 19.92 11.47 22.81 -14.71%
EY 11.40 14.78 5.48 11.89 5.02 8.72 4.38 17.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.09 0.67 0.61 0.57 0.60 0.85 6.91%

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