[JAYCORP] YoY Quarter Result on 30-Apr-2019 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
20-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
30-Apr-2019 [#3]
Profit Trend
QoQ- -22.22%
YoY- 1082.4%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 91,300 95,913 56,772 65,926 65,800 78,638 69,122 4.74%
PBT 13,684 11,059 3,320 5,162 187 9,985 5,960 14.85%
Tax -4,113 -2,406 -1,399 -1,333 -205 -2,686 -1,747 15.33%
NP 9,571 8,653 1,921 3,829 -18 7,299 4,213 14.64%
-
NP to SH 9,229 8,598 1,901 3,851 -392 7,316 4,405 13.11%
-
Tax Rate 30.06% 21.76% 42.14% 25.82% 109.63% 26.90% 29.31% -
Total Cost 81,729 87,260 54,851 62,097 65,818 71,339 64,909 3.91%
-
Net Worth 188,113 179,049 163,251 155,341 147,453 151,789 139,537 5.10%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div 5,374 - - - - 6,837 - -
Div Payout % 58.24% - - - - 93.46% - -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 188,113 179,049 163,251 155,341 147,453 151,789 139,537 5.10%
NOSH 274,500 137,250 137,250 137,250 137,250 136,747 136,801 12.30%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 10.48% 9.02% 3.38% 5.81% -0.03% 9.28% 6.10% -
ROE 4.91% 4.80% 1.16% 2.48% -0.27% 4.82% 3.16% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 33.97 71.25 42.08 48.81 48.19 57.51 50.53 -6.40%
EPS 3.43 6.39 1.41 2.85 -0.29 5.35 3.22 1.05%
DPS 2.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.70 1.33 1.21 1.15 1.08 1.11 1.02 -6.07%
Adjusted Per Share Value based on latest NOSH - 137,250
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 33.26 34.94 20.68 24.02 23.97 28.65 25.18 4.74%
EPS 3.36 3.13 0.69 1.40 -0.14 2.67 1.60 13.15%
DPS 1.96 0.00 0.00 0.00 0.00 2.49 0.00 -
NAPS 0.6853 0.6523 0.5947 0.5659 0.5372 0.553 0.5083 5.10%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 0.735 1.70 0.80 0.935 0.90 1.34 0.965 -
P/RPS 2.16 2.39 1.90 1.92 1.87 2.33 1.91 2.07%
P/EPS 21.40 26.62 56.78 32.80 -313.46 25.05 29.97 -5.45%
EY 4.67 3.76 1.76 3.05 -0.32 3.99 3.34 5.74%
DY 2.72 0.00 0.00 0.00 0.00 3.73 0.00 -
P/NAPS 1.05 1.28 0.66 0.81 0.83 1.21 0.95 1.68%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 16/06/22 29/06/21 18/06/20 20/06/19 28/06/18 23/06/17 24/06/16 -
Price 0.675 1.66 0.845 1.05 0.865 1.36 1.04 -
P/RPS 1.99 2.33 2.01 2.15 1.79 2.36 2.06 -0.57%
P/EPS 19.65 25.99 59.97 36.83 -301.27 25.42 32.30 -7.94%
EY 5.09 3.85 1.67 2.72 -0.33 3.93 3.10 8.61%
DY 2.96 0.00 0.00 0.00 0.00 3.68 0.00 -
P/NAPS 0.96 1.25 0.70 0.91 0.80 1.23 1.02 -1.00%

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