[JAYCORP] YoY Annualized Quarter Result on 31-Oct-2017 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
14-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- -6.08%
YoY- 6.44%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 428,844 305,320 369,404 326,856 296,348 306,744 257,096 8.89%
PBT 64,156 28,428 38,444 35,028 31,508 25,052 13,848 29.08%
Tax -13,224 -9,044 -8,916 -7,432 -6,796 -3,376 -5,384 16.14%
NP 50,932 19,384 29,528 27,596 24,712 21,676 8,464 34.82%
-
NP to SH 49,352 20,260 25,384 23,260 21,852 21,820 4,624 48.32%
-
Tax Rate 20.61% 31.81% 23.19% 21.22% 21.57% 13.48% 38.88% -
Total Cost 377,912 285,936 339,876 299,260 271,636 285,068 248,632 7.22%
-
Net Worth 176,640 165,950 158,172 157,259 150,609 135,349 126,479 5.71%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 176,640 165,950 158,172 157,259 150,609 135,349 126,479 5.71%
NOSH 137,250 137,250 137,250 137,250 136,917 136,716 135,999 0.15%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 11.88% 6.35% 7.99% 8.44% 8.34% 7.07% 3.29% -
ROE 27.94% 12.21% 16.05% 14.79% 14.51% 16.12% 3.66% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 318.04 226.30 273.25 239.02 216.44 224.36 189.04 9.04%
EPS 36.60 15.00 18.76 17.00 15.96 15.96 3.40 48.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.23 1.17 1.15 1.10 0.99 0.93 5.87%
Adjusted Per Share Value based on latest NOSH - 137,250
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 156.23 111.23 134.57 119.07 107.96 111.75 93.66 8.89%
EPS 17.98 7.38 9.25 8.47 7.96 7.95 1.68 48.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6435 0.6046 0.5762 0.5729 0.5487 0.4931 0.4608 5.71%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 1.25 1.11 0.865 1.51 1.41 0.875 0.72 -
P/RPS 0.39 0.49 0.32 0.63 0.65 0.39 0.38 0.43%
P/EPS 3.42 7.39 4.61 8.88 8.83 5.48 21.18 -26.18%
EY 29.28 13.53 21.71 11.26 11.32 18.24 4.72 35.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.90 0.74 1.31 1.28 0.88 0.77 3.55%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 11/12/20 13/12/19 12/12/18 14/12/17 16/12/16 14/12/15 18/12/14 -
Price 1.51 1.22 0.895 1.50 1.40 1.08 0.62 -
P/RPS 0.47 0.54 0.33 0.63 0.65 0.48 0.33 6.06%
P/EPS 4.13 8.12 4.77 8.82 8.77 6.77 18.24 -21.91%
EY 24.24 12.31 20.98 11.34 11.40 14.78 5.48 28.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.99 0.76 1.30 1.27 1.09 0.67 9.41%

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