[JAYCORP] YoY Cumulative Quarter Result on 30-Apr-2022 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
16-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- 109.17%
YoY- -43.04%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 151,642 180,503 245,466 302,834 221,786 241,411 223,251 -6.23%
PBT 18,664 24,350 25,171 40,056 17,970 24,224 10,391 10.24%
Tax -5,105 -5,421 -7,064 -8,627 -5,894 -7,221 -3,221 7.97%
NP 13,559 18,929 18,107 31,429 12,076 17,003 7,170 11.19%
-
NP to SH 13,366 18,109 17,683 31,044 12,343 15,148 5,641 15.44%
-
Tax Rate 27.35% 22.26% 28.06% 21.54% 32.80% 29.81% 31.00% -
Total Cost 138,083 161,574 227,359 271,405 209,710 224,408 216,081 -7.18%
-
Net Worth 188,113 193,487 188,113 179,049 163,251 155,341 147,453 4.13%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div 5,374 5,374 5,374 6,731 - - - -
Div Payout % 40.21% 29.68% 30.39% 21.68% - - - -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 188,113 193,487 188,113 179,049 163,251 155,341 147,453 4.13%
NOSH 274,500 274,500 274,500 137,250 137,250 137,250 137,250 12.23%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 8.94% 10.49% 7.38% 10.38% 5.44% 7.04% 3.21% -
ROE 7.11% 9.36% 9.40% 17.34% 7.56% 9.75% 3.83% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 56.43 67.17 91.34 224.95 164.38 178.72 163.52 -16.23%
EPS 4.97 6.74 6.58 23.06 9.15 11.21 4.13 3.13%
DPS 2.00 2.00 2.00 5.00 0.00 0.00 0.00 -
NAPS 0.70 0.72 0.70 1.33 1.21 1.15 1.08 -6.96%
Adjusted Per Share Value based on latest NOSH - 274,500
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 55.24 65.76 89.42 110.32 80.80 87.95 81.33 -6.23%
EPS 4.87 6.60 6.44 11.31 4.50 5.52 2.06 15.40%
DPS 1.96 1.96 1.96 2.45 0.00 0.00 0.00 -
NAPS 0.6853 0.7049 0.6853 0.6523 0.5947 0.5659 0.5372 4.13%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 0.73 0.70 0.735 1.70 0.80 0.935 0.90 -
P/RPS 1.29 1.04 0.80 0.76 0.49 0.52 0.55 15.25%
P/EPS 14.68 10.39 11.17 7.37 8.74 8.34 21.78 -6.35%
EY 6.81 9.63 8.95 13.56 11.44 11.99 4.59 6.78%
DY 2.74 2.86 2.72 2.94 0.00 0.00 0.00 -
P/NAPS 1.04 0.97 1.05 1.28 0.66 0.81 0.83 3.82%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 27/06/24 23/06/23 16/06/22 29/06/21 18/06/20 20/06/19 28/06/18 -
Price 0.745 0.69 0.675 1.66 0.845 1.05 0.865 -
P/RPS 1.32 1.03 0.74 0.74 0.51 0.59 0.53 16.40%
P/EPS 14.98 10.24 10.26 7.20 9.24 9.36 20.94 -5.42%
EY 6.68 9.77 9.75 13.89 10.83 10.68 4.78 5.73%
DY 2.68 2.90 2.96 3.01 0.00 0.00 0.00 -
P/NAPS 1.06 0.96 0.96 1.25 0.70 0.91 0.80 4.79%

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