[JAYCORP] YoY Cumulative Quarter Result on 30-Apr-2018 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- -6.5%
YoY- -67.59%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 302,834 221,786 241,411 223,251 232,280 221,288 178,612 9.18%
PBT 40,056 17,970 24,224 10,391 24,790 21,020 11,304 23.44%
Tax -8,627 -5,894 -7,221 -3,221 -6,016 -4,941 -3,458 16.44%
NP 31,429 12,076 17,003 7,170 18,774 16,079 7,846 25.99%
-
NP to SH 31,044 12,343 15,148 5,641 17,405 15,967 6,171 30.86%
-
Tax Rate 21.54% 32.80% 29.81% 31.00% 24.27% 23.51% 30.59% -
Total Cost 271,405 209,710 224,408 216,081 213,506 205,209 170,766 8.02%
-
Net Worth 179,049 163,251 155,341 147,453 151,763 139,557 127,251 5.85%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 6,731 - - - 6,836 - - -
Div Payout % 21.68% - - - 39.28% - - -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 179,049 163,251 155,341 147,453 151,763 139,557 127,251 5.85%
NOSH 137,250 137,250 137,250 137,250 136,724 136,820 136,829 0.05%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 10.38% 5.44% 7.04% 3.21% 8.08% 7.27% 4.39% -
ROE 17.34% 7.56% 9.75% 3.83% 11.47% 11.44% 4.85% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 224.95 164.38 178.72 163.52 169.89 161.74 130.54 9.48%
EPS 23.06 9.15 11.21 4.13 12.73 11.67 4.51 31.22%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.33 1.21 1.15 1.08 1.11 1.02 0.93 6.13%
Adjusted Per Share Value based on latest NOSH - 137,250
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 112.68 82.53 89.83 83.07 86.43 82.34 66.46 9.18%
EPS 11.55 4.59 5.64 2.10 6.48 5.94 2.30 30.82%
DPS 2.50 0.00 0.00 0.00 2.54 0.00 0.00 -
NAPS 0.6662 0.6074 0.578 0.5487 0.5647 0.5193 0.4735 5.85%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 1.70 0.80 0.935 0.90 1.34 0.965 0.685 -
P/RPS 0.76 0.49 0.52 0.55 0.79 0.60 0.52 6.52%
P/EPS 7.37 8.74 8.34 21.78 10.53 8.27 15.19 -11.34%
EY 13.56 11.44 11.99 4.59 9.50 12.09 6.58 12.79%
DY 2.94 0.00 0.00 0.00 3.73 0.00 0.00 -
P/NAPS 1.28 0.66 0.81 0.83 1.21 0.95 0.74 9.55%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 29/06/21 18/06/20 20/06/19 28/06/18 23/06/17 24/06/16 25/06/15 -
Price 1.66 0.845 1.05 0.865 1.36 1.04 0.72 -
P/RPS 0.74 0.51 0.59 0.53 0.80 0.64 0.55 5.06%
P/EPS 7.20 9.24 9.36 20.94 10.68 8.91 15.96 -12.41%
EY 13.89 10.83 10.68 4.78 9.36 11.22 6.26 14.19%
DY 3.01 0.00 0.00 0.00 3.68 0.00 0.00 -
P/NAPS 1.25 0.70 0.91 0.80 1.23 1.02 0.77 8.40%

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