[JAYCORP] YoY Cumulative Quarter Result on 31-Jul-2017 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
28-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jul-2017 [#4]
Profit Trend
QoQ- 42.29%
YoY- 18.03%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 309,348 321,950 299,935 312,824 289,457 247,907 236,327 4.58%
PBT 24,927 31,165 17,625 33,035 26,116 14,336 13,594 10.62%
Tax -8,098 -9,483 -4,587 -6,079 -5,003 -4,622 -3,057 17.61%
NP 16,829 21,682 13,038 26,956 21,113 9,714 10,537 8.10%
-
NP to SH 17,401 19,817 10,286 24,766 20,982 7,993 8,625 12.39%
-
Tax Rate 32.49% 30.43% 26.03% 18.40% 19.16% 32.24% 22.49% -
Total Cost 292,519 300,268 286,897 285,868 268,344 238,193 225,790 4.40%
-
Net Worth 164,601 160,745 151,521 151,796 144,971 128,654 125,752 4.58%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 13,491 13,508 6,825 15,042 13,676 5,474 4,784 18.84%
Div Payout % 77.54% 68.16% 66.36% 60.74% 65.18% 68.49% 55.47% -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 164,601 160,745 151,521 151,796 144,971 128,654 125,752 4.58%
NOSH 137,250 137,250 137,250 136,753 136,765 136,866 136,687 0.06%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 5.44% 6.73% 4.35% 8.62% 7.29% 3.92% 4.46% -
ROE 10.57% 12.33% 6.79% 16.32% 14.47% 6.21% 6.86% -
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 229.28 238.34 219.72 228.75 211.64 181.13 172.90 4.81%
EPS 12.90 14.67 7.54 18.11 15.34 5.84 6.31 12.64%
DPS 10.00 10.00 5.00 11.00 10.00 4.00 3.50 19.10%
NAPS 1.22 1.19 1.11 1.11 1.06 0.94 0.92 4.81%
Adjusted Per Share Value based on latest NOSH - 136,821
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 112.70 117.29 109.27 113.96 105.45 90.31 86.09 4.58%
EPS 6.34 7.22 3.75 9.02 7.64 2.91 3.14 12.41%
DPS 4.92 4.92 2.49 5.48 4.98 1.99 1.74 18.89%
NAPS 0.5996 0.5856 0.552 0.553 0.5281 0.4687 0.4581 4.58%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.965 0.97 0.87 1.45 1.04 1.05 0.78 -
P/RPS 0.42 0.41 0.40 0.63 0.49 0.58 0.45 -1.14%
P/EPS 7.48 6.61 11.55 8.01 6.78 17.98 12.36 -8.02%
EY 13.37 15.12 8.66 12.49 14.75 5.56 8.09 8.72%
DY 10.36 10.31 5.75 7.59 9.62 3.81 4.49 14.93%
P/NAPS 0.79 0.82 0.78 1.31 0.98 1.12 0.85 -1.21%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 29/09/20 30/09/19 27/09/18 28/09/17 29/09/16 29/09/15 26/09/14 -
Price 1.10 0.965 0.88 1.50 1.32 0.93 0.77 -
P/RPS 0.48 0.40 0.40 0.66 0.62 0.51 0.45 1.08%
P/EPS 8.53 6.58 11.68 8.28 8.60 15.92 12.20 -5.78%
EY 11.72 15.20 8.56 12.07 11.62 6.28 8.19 6.14%
DY 9.09 10.36 5.68 7.33 7.58 4.30 4.55 12.21%
P/NAPS 0.90 0.81 0.79 1.35 1.25 0.99 0.84 1.15%

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