[JAYCORP] YoY Cumulative Quarter Result on 31-Jan-2014 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
28-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- 95.38%
YoY- 40.06%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 153,642 152,167 119,007 121,630 108,236 110,988 97,023 7.95%
PBT 14,805 15,060 4,783 7,227 4,872 6,222 4,441 22.20%
Tax -3,330 -3,194 -2,141 -1,765 -1,416 -1,541 -1,332 16.48%
NP 11,475 11,866 2,642 5,462 3,456 4,681 3,109 24.28%
-
NP to SH 10,088 11,562 2,179 4,318 3,083 4,397 2,362 27.34%
-
Tax Rate 22.49% 21.21% 44.76% 24.42% 29.06% 24.77% 29.99% -
Total Cost 142,167 140,301 116,365 116,168 104,780 106,307 93,914 7.14%
-
Net Worth 143,528 135,460 123,339 110,749 119,209 116,431 113,980 3.91%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 143,528 135,460 123,339 110,749 119,209 116,431 113,980 3.91%
NOSH 136,693 136,828 137,044 124,438 137,022 136,978 137,325 -0.07%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 7.47% 7.80% 2.22% 4.49% 3.19% 4.22% 3.20% -
ROE 7.03% 8.54% 1.77% 3.90% 2.59% 3.78% 2.07% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 112.40 111.21 86.84 97.74 78.99 81.03 70.65 8.03%
EPS 7.38 8.45 1.59 3.47 2.25 3.21 1.72 27.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.99 0.90 0.89 0.87 0.85 0.83 3.99%
Adjusted Per Share Value based on latest NOSH - 134,108
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 55.97 55.43 43.35 44.31 39.43 40.43 35.35 7.95%
EPS 3.68 4.21 0.79 1.57 1.12 1.60 0.86 27.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5229 0.4935 0.4493 0.4035 0.4343 0.4242 0.4152 3.91%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 1.44 1.05 0.65 0.545 0.485 0.47 0.63 -
P/RPS 1.28 0.94 0.75 0.56 0.61 0.58 0.89 6.23%
P/EPS 19.51 12.43 40.88 15.71 21.56 14.64 36.63 -9.95%
EY 5.13 8.05 2.45 6.37 4.64 6.83 2.73 11.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.06 0.72 0.61 0.56 0.55 0.76 10.30%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 27/03/17 24/03/16 27/03/15 28/03/14 29/03/13 30/03/12 30/03/11 -
Price 1.35 1.04 0.755 0.725 0.45 0.48 0.62 -
P/RPS 1.20 0.94 0.87 0.74 0.57 0.59 0.88 5.30%
P/EPS 18.29 12.31 47.48 20.89 20.00 14.95 36.05 -10.68%
EY 5.47 8.13 2.11 4.79 5.00 6.69 2.77 11.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.05 0.84 0.81 0.52 0.56 0.75 9.45%

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