[JAYCORP] YoY Quarter Result on 31-Jan-2022 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
25-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jan-2022 [#2]
Profit Trend
QoQ- 82.43%
YoY- -45.99%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 57,865 60,261 91,135 99,711 88,683 83,133 75,741 -4.38%
PBT 7,325 4,454 7,680 12,958 7,542 9,452 1,447 31.01%
Tax -2,249 -1,874 -1,883 -2,914 -2,234 -3,659 -1,158 11.69%
NP 5,076 2,580 5,797 10,044 5,308 5,793 289 61.19%
-
NP to SH 5,277 2,324 5,460 10,109 5,376 4,951 218 70.03%
-
Tax Rate 30.70% 42.07% 24.52% 22.49% 29.62% 38.71% 80.03% -
Total Cost 52,789 57,681 85,338 89,667 83,375 77,340 75,452 -5.77%
-
Net Worth 190,800 188,113 177,363 177,790 161,902 156,692 149,050 4.19%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div 5,374 5,374 - 6,734 - 4,052 - -
Div Payout % 101.85% 231.27% - 66.62% - 81.85% - -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 190,800 188,113 177,363 177,790 161,902 156,692 149,050 4.19%
NOSH 274,500 274,500 274,500 137,250 137,250 137,250 137,250 12.24%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 8.77% 4.28% 6.36% 10.07% 5.99% 6.97% 0.38% -
ROE 2.77% 1.24% 3.08% 5.69% 3.32% 3.16% 0.15% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 21.53 22.42 33.91 74.03 65.73 61.54 55.39 -14.56%
EPS 1.96 0.86 2.03 7.51 3.98 3.67 0.16 51.80%
DPS 2.00 2.00 0.00 5.00 0.00 3.00 0.00 -
NAPS 0.71 0.70 0.66 1.32 1.20 1.16 1.09 -6.89%
Adjusted Per Share Value based on latest NOSH - 274,500
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 21.08 21.95 33.20 36.32 32.31 30.29 27.59 -4.38%
EPS 1.92 0.85 1.99 3.68 1.96 1.80 0.08 69.79%
DPS 1.96 1.96 0.00 2.45 0.00 1.48 0.00 -
NAPS 0.6951 0.6853 0.6461 0.6477 0.5898 0.5708 0.543 4.19%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.715 0.72 0.775 1.51 1.02 0.83 1.25 -
P/RPS 3.32 3.21 2.29 2.04 1.55 1.35 2.26 6.61%
P/EPS 36.41 83.26 38.14 20.12 25.60 22.65 784.08 -40.03%
EY 2.75 1.20 2.62 4.97 3.91 4.42 0.13 66.26%
DY 2.80 2.78 0.00 3.31 0.00 3.61 0.00 -
P/NAPS 1.01 1.03 1.17 1.14 0.85 0.72 1.15 -2.13%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 21/03/24 22/03/23 25/03/22 19/03/21 19/03/20 19/03/19 23/03/18 -
Price 0.73 0.695 0.72 1.86 0.74 0.905 1.20 -
P/RPS 3.39 3.10 2.12 2.51 1.13 1.47 2.17 7.71%
P/EPS 37.18 80.37 35.44 24.78 18.57 24.69 752.72 -39.41%
EY 2.69 1.24 2.82 4.04 5.38 4.05 0.13 65.65%
DY 2.74 2.88 0.00 2.69 0.00 3.31 0.00 -
P/NAPS 1.03 0.99 1.09 1.41 0.62 0.78 1.10 -1.08%

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