[JAYCORP] YoY Cumulative Quarter Result on 30-Apr-2015 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
25-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- 183.2%
YoY- -10.81%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 223,251 232,280 221,288 178,612 176,381 154,700 173,095 4.33%
PBT 10,391 24,790 21,020 11,304 10,211 10,011 12,889 -3.52%
Tax -3,221 -6,016 -4,941 -3,458 -2,290 -1,906 -2,965 1.38%
NP 7,170 18,774 16,079 7,846 7,921 8,105 9,924 -5.27%
-
NP to SH 5,641 17,405 15,967 6,171 6,919 6,641 8,116 -5.88%
-
Tax Rate 31.00% 24.27% 23.51% 30.59% 22.43% 19.04% 23.00% -
Total Cost 216,081 213,506 205,209 170,766 168,460 146,595 163,171 4.78%
-
Net Worth 147,453 151,763 139,557 127,251 124,432 123,102 118,969 3.64%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - 6,836 - - - - - -
Div Payout % - 39.28% - - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 147,453 151,763 139,557 127,251 124,432 123,102 118,969 3.64%
NOSH 137,250 136,724 136,820 136,829 136,739 136,780 136,746 0.06%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 3.21% 8.08% 7.27% 4.39% 4.49% 5.24% 5.73% -
ROE 3.83% 11.47% 11.44% 4.85% 5.56% 5.39% 6.82% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 163.52 169.89 161.74 130.54 128.99 113.10 126.58 4.35%
EPS 4.13 12.73 11.67 4.51 5.06 4.85 5.93 -5.84%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.11 1.02 0.93 0.91 0.90 0.87 3.66%
Adjusted Per Share Value based on latest NOSH - 136,712
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 81.33 84.62 80.61 65.07 64.26 56.36 63.06 4.32%
EPS 2.06 6.34 5.82 2.25 2.52 2.42 2.96 -5.85%
DPS 0.00 2.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5372 0.5529 0.5084 0.4636 0.4533 0.4485 0.4334 3.64%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.90 1.34 0.965 0.685 0.755 0.425 0.48 -
P/RPS 0.55 0.79 0.60 0.52 0.59 0.38 0.38 6.35%
P/EPS 21.78 10.53 8.27 15.19 14.92 8.75 8.09 17.93%
EY 4.59 9.50 12.09 6.58 6.70 11.42 12.36 -15.21%
DY 0.00 3.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.21 0.95 0.74 0.83 0.47 0.55 7.09%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 28/06/18 23/06/17 24/06/16 25/06/15 26/06/14 27/06/13 28/06/12 -
Price 0.865 1.36 1.04 0.72 0.73 0.51 0.46 -
P/RPS 0.53 0.80 0.64 0.55 0.57 0.45 0.36 6.65%
P/EPS 20.94 10.68 8.91 15.96 14.43 10.50 7.75 18.00%
EY 4.78 9.36 11.22 6.26 6.93 9.52 12.90 -15.24%
DY 0.00 3.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.23 1.02 0.77 0.80 0.57 0.53 7.09%

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