[JAYCORP] YoY Cumulative Quarter Result on 31-Oct-2015 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
14-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- -31.75%
YoY- 371.89%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 92,351 81,714 74,087 76,686 64,274 57,752 53,917 9.37%
PBT 9,611 8,757 7,877 6,263 3,462 3,612 1,584 35.03%
Tax -2,229 -1,858 -1,699 -844 -1,346 -856 -646 22.91%
NP 7,382 6,899 6,178 5,419 2,116 2,756 938 41.01%
-
NP to SH 6,346 5,815 5,463 5,455 1,156 2,210 871 39.21%
-
Tax Rate 23.19% 21.22% 21.57% 13.48% 38.88% 23.70% 40.78% -
Total Cost 84,969 74,815 67,909 71,267 62,158 54,996 52,979 8.18%
-
Net Worth 158,172 157,259 150,609 135,349 126,479 122,777 121,123 4.54%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 158,172 157,259 150,609 135,349 126,479 122,777 121,123 4.54%
NOSH 137,250 137,250 136,917 136,716 135,999 136,419 136,093 0.14%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 7.99% 8.44% 8.34% 7.07% 3.29% 4.77% 1.74% -
ROE 4.01% 3.70% 3.63% 4.03% 0.91% 1.80% 0.72% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 68.31 59.76 54.11 56.09 47.26 42.33 39.62 9.49%
EPS 4.69 4.25 3.99 3.99 0.85 1.62 0.64 39.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.15 1.10 0.99 0.93 0.90 0.89 4.66%
Adjusted Per Share Value based on latest NOSH - 136,716
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 33.64 29.77 26.99 27.94 23.41 21.04 19.64 9.37%
EPS 2.31 2.12 1.99 1.99 0.42 0.81 0.32 38.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5762 0.5729 0.5487 0.4931 0.4608 0.4473 0.4413 4.54%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.865 1.51 1.41 0.875 0.72 0.51 0.51 -
P/RPS 1.27 2.53 2.61 1.56 1.52 1.20 1.29 -0.25%
P/EPS 18.43 35.51 35.34 21.93 84.71 31.48 79.69 -21.64%
EY 5.43 2.82 2.83 4.56 1.18 3.18 1.25 27.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.31 1.28 0.88 0.77 0.57 0.57 4.44%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 12/12/18 14/12/17 16/12/16 14/12/15 18/12/14 18/12/13 13/12/12 -
Price 0.895 1.50 1.40 1.08 0.62 0.545 0.51 -
P/RPS 1.31 2.51 2.59 1.93 1.31 1.29 1.29 0.25%
P/EPS 19.07 35.27 35.09 27.07 72.94 33.64 79.69 -21.19%
EY 5.24 2.83 2.85 3.69 1.37 2.97 1.25 26.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.30 1.27 1.09 0.67 0.61 0.57 4.90%

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