[JAYCORP] YoY Cumulative Quarter Result on 30-Apr-2020 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
18-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- 18.22%
YoY- -18.52%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 180,503 245,466 302,834 221,786 241,411 223,251 232,280 -4.11%
PBT 24,350 25,171 40,056 17,970 24,224 10,391 24,790 -0.29%
Tax -5,421 -7,064 -8,627 -5,894 -7,221 -3,221 -6,016 -1.71%
NP 18,929 18,107 31,429 12,076 17,003 7,170 18,774 0.13%
-
NP to SH 18,109 17,683 31,044 12,343 15,148 5,641 17,405 0.66%
-
Tax Rate 22.26% 28.06% 21.54% 32.80% 29.81% 31.00% 24.27% -
Total Cost 161,574 227,359 271,405 209,710 224,408 216,081 213,506 -4.53%
-
Net Worth 193,487 188,113 179,049 163,251 155,341 147,453 151,763 4.12%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 5,374 5,374 6,731 - - - 6,836 -3.92%
Div Payout % 29.68% 30.39% 21.68% - - - 39.28% -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 193,487 188,113 179,049 163,251 155,341 147,453 151,763 4.12%
NOSH 274,500 274,500 137,250 137,250 137,250 137,250 136,724 12.31%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 10.49% 7.38% 10.38% 5.44% 7.04% 3.21% 8.08% -
ROE 9.36% 9.40% 17.34% 7.56% 9.75% 3.83% 11.47% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 67.17 91.34 224.95 164.38 178.72 163.52 169.89 -14.32%
EPS 6.74 6.58 23.06 9.15 11.21 4.13 12.73 -10.05%
DPS 2.00 2.00 5.00 0.00 0.00 0.00 5.00 -14.15%
NAPS 0.72 0.70 1.33 1.21 1.15 1.08 1.11 -6.95%
Adjusted Per Share Value based on latest NOSH - 137,250
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 65.76 89.42 110.32 80.80 87.95 81.33 84.62 -4.11%
EPS 6.60 6.44 11.31 4.50 5.52 2.06 6.34 0.67%
DPS 1.96 1.96 2.45 0.00 0.00 0.00 2.49 -3.90%
NAPS 0.7049 0.6853 0.6523 0.5947 0.5659 0.5372 0.5529 4.12%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.70 0.735 1.70 0.80 0.935 0.90 1.34 -
P/RPS 1.04 0.80 0.76 0.49 0.52 0.55 0.79 4.68%
P/EPS 10.39 11.17 7.37 8.74 8.34 21.78 10.53 -0.22%
EY 9.63 8.95 13.56 11.44 11.99 4.59 9.50 0.22%
DY 2.86 2.72 2.94 0.00 0.00 0.00 3.73 -4.32%
P/NAPS 0.97 1.05 1.28 0.66 0.81 0.83 1.21 -3.61%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 23/06/23 16/06/22 29/06/21 18/06/20 20/06/19 28/06/18 23/06/17 -
Price 0.69 0.675 1.66 0.845 1.05 0.865 1.36 -
P/RPS 1.03 0.74 0.74 0.51 0.59 0.53 0.80 4.29%
P/EPS 10.24 10.26 7.20 9.24 9.36 20.94 10.68 -0.69%
EY 9.77 9.75 13.89 10.83 10.68 4.78 9.36 0.71%
DY 2.90 2.96 3.01 0.00 0.00 0.00 3.68 -3.89%
P/NAPS 0.96 0.96 1.25 0.70 0.91 0.80 1.23 -4.04%

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