[JAYCORP] YoY Cumulative Quarter Result on 31-Oct-2017 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
14-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- -76.52%
YoY- 6.44%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 107,211 76,330 92,351 81,714 74,087 76,686 64,274 8.89%
PBT 16,039 7,107 9,611 8,757 7,877 6,263 3,462 29.08%
Tax -3,306 -2,261 -2,229 -1,858 -1,699 -844 -1,346 16.14%
NP 12,733 4,846 7,382 6,899 6,178 5,419 2,116 34.82%
-
NP to SH 12,338 5,065 6,346 5,815 5,463 5,455 1,156 48.32%
-
Tax Rate 20.61% 31.81% 23.19% 21.22% 21.57% 13.48% 38.88% -
Total Cost 94,478 71,484 84,969 74,815 67,909 71,267 62,158 7.22%
-
Net Worth 176,640 165,950 158,172 157,259 150,609 135,349 126,479 5.71%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 176,640 165,950 158,172 157,259 150,609 135,349 126,479 5.71%
NOSH 137,250 137,250 137,250 137,250 136,917 136,716 135,999 0.15%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 11.88% 6.35% 7.99% 8.44% 8.34% 7.07% 3.29% -
ROE 6.98% 3.05% 4.01% 3.70% 3.63% 4.03% 0.91% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 79.51 56.57 68.31 59.76 54.11 56.09 47.26 9.04%
EPS 9.15 3.75 4.69 4.25 3.99 3.99 0.85 48.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.23 1.17 1.15 1.10 0.99 0.93 5.87%
Adjusted Per Share Value based on latest NOSH - 137,250
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 39.89 28.40 34.36 30.41 27.57 28.53 23.92 8.88%
EPS 4.59 1.88 2.36 2.16 2.03 2.03 0.43 48.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6573 0.6175 0.5885 0.5851 0.5604 0.5036 0.4706 5.72%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 1.25 1.11 0.865 1.51 1.41 0.875 0.72 -
P/RPS 1.57 1.96 1.27 2.53 2.61 1.56 1.52 0.54%
P/EPS 13.66 29.57 18.43 35.51 35.34 21.93 84.71 -26.20%
EY 7.32 3.38 5.43 2.82 2.83 4.56 1.18 35.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.90 0.74 1.31 1.28 0.88 0.77 3.55%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 11/12/20 13/12/19 12/12/18 14/12/17 16/12/16 14/12/15 18/12/14 -
Price 1.51 1.22 0.895 1.50 1.40 1.08 0.62 -
P/RPS 1.90 2.16 1.31 2.51 2.59 1.93 1.31 6.38%
P/EPS 16.50 32.50 19.07 35.27 35.09 27.07 72.94 -21.92%
EY 6.06 3.08 5.24 2.83 2.85 3.69 1.37 28.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.99 0.76 1.30 1.27 1.09 0.67 9.41%

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