[JAYCORP] YoY Cumulative Quarter Result on 31-Jan-2016 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
24-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jan-2016 [#2]
Profit Trend
QoQ- 111.95%
YoY- 430.61%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 175,485 157,455 153,642 152,167 119,007 121,630 108,236 8.38%
PBT 19,063 10,204 14,805 15,060 4,783 7,227 4,872 25.51%
Tax -5,888 -3,016 -3,330 -3,194 -2,141 -1,765 -1,416 26.79%
NP 13,175 7,188 11,475 11,866 2,642 5,462 3,456 24.97%
-
NP to SH 11,297 6,033 10,088 11,562 2,179 4,318 3,083 24.15%
-
Tax Rate 30.89% 29.56% 22.49% 21.21% 44.76% 24.42% 29.06% -
Total Cost 162,310 150,267 142,167 140,301 116,365 116,168 104,780 7.56%
-
Net Worth 156,692 149,050 143,528 135,460 123,339 110,749 119,209 4.65%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 4,052 - - - - - - -
Div Payout % 35.87% - - - - - - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 156,692 149,050 143,528 135,460 123,339 110,749 119,209 4.65%
NOSH 137,250 137,250 136,693 136,828 137,044 124,438 137,022 0.02%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 7.51% 4.57% 7.47% 7.80% 2.22% 4.49% 3.19% -
ROE 7.21% 4.05% 7.03% 8.54% 1.77% 3.90% 2.59% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 129.91 115.15 112.40 111.21 86.84 97.74 78.99 8.64%
EPS 8.36 4.41 7.38 8.45 1.59 3.47 2.25 24.44%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.09 1.05 0.99 0.90 0.89 0.87 4.90%
Adjusted Per Share Value based on latest NOSH - 136,621
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 63.93 57.36 55.97 55.43 43.35 44.31 39.43 8.38%
EPS 4.12 2.20 3.68 4.21 0.79 1.57 1.12 24.23%
DPS 1.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5708 0.543 0.5229 0.4935 0.4493 0.4035 0.4343 4.65%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.83 1.25 1.44 1.05 0.65 0.545 0.485 -
P/RPS 0.64 1.09 1.28 0.94 0.75 0.56 0.61 0.80%
P/EPS 9.92 28.33 19.51 12.43 40.88 15.71 21.56 -12.13%
EY 10.08 3.53 5.13 8.05 2.45 6.37 4.64 13.79%
DY 3.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.15 1.37 1.06 0.72 0.61 0.56 4.27%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 19/03/19 23/03/18 27/03/17 24/03/16 27/03/15 28/03/14 29/03/13 -
Price 0.905 1.20 1.35 1.04 0.755 0.725 0.45 -
P/RPS 0.70 1.04 1.20 0.94 0.87 0.74 0.57 3.48%
P/EPS 10.82 27.20 18.29 12.31 47.48 20.89 20.00 -9.72%
EY 9.24 3.68 5.47 8.13 2.11 4.79 5.00 10.77%
DY 3.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.10 1.29 1.05 0.84 0.81 0.52 6.98%

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