[JAYCORP] YoY Quarter Result on 31-Jul-2013 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- -143.69%
YoY- -168.31%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 68,138 69,295 59,946 54,581 63,516 51,490 57,974 2.72%
PBT 5,057 3,031 3,383 -97 2,749 3,387 3,868 4.56%
Tax -23 -1,164 -767 -920 -468 -2,715 -1,019 -46.80%
NP 5,034 1,867 2,616 -1,017 2,281 672 2,849 9.94%
-
NP to SH 5,177 1,821 1,706 -1,554 2,275 -521 1,824 18.97%
-
Tax Rate 0.45% 38.40% 22.67% - 17.02% 80.16% 26.34% -
Total Cost 63,104 67,428 57,330 55,598 61,235 50,818 55,125 2.27%
-
Net Worth 144,792 128,702 125,561 121,321 121,972 113,732 116,682 3.65%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 13,659 5,476 4,776 4,771 4,796 2,740 5,029 18.10%
Div Payout % 263.85% 300.75% 280.00% 0.00% 210.84% 0.00% 275.74% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 144,792 128,702 125,561 121,321 121,972 113,732 116,682 3.65%
NOSH 136,596 136,917 136,480 136,315 137,048 137,027 134,117 0.30%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 7.39% 2.69% 4.36% -1.86% 3.59% 1.31% 4.91% -
ROE 3.58% 1.41% 1.36% -1.28% 1.87% -0.46% 1.56% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 49.88 50.61 43.92 40.04 46.35 37.58 43.23 2.41%
EPS 3.79 1.33 1.25 -1.14 1.66 -0.38 1.36 18.60%
DPS 10.00 4.00 3.50 3.50 3.50 2.00 3.75 17.74%
NAPS 1.06 0.94 0.92 0.89 0.89 0.83 0.87 3.34%
Adjusted Per Share Value based on latest NOSH - 136,315
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 25.35 25.78 22.31 20.31 23.63 19.16 21.57 2.72%
EPS 1.93 0.68 0.63 -0.58 0.85 -0.19 0.68 18.97%
DPS 5.08 2.04 1.78 1.78 1.78 1.02 1.87 18.10%
NAPS 0.5388 0.4789 0.4672 0.4514 0.4539 0.4232 0.4342 3.65%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 1.04 1.05 0.78 0.505 0.47 0.56 0.77 -
P/RPS 2.08 2.07 1.78 1.26 1.01 1.49 1.78 2.62%
P/EPS 27.44 78.95 62.40 -44.30 28.31 -147.28 56.62 -11.36%
EY 3.64 1.27 1.60 -2.26 3.53 -0.68 1.77 12.75%
DY 9.62 3.81 4.49 6.93 7.45 3.57 4.87 12.00%
P/NAPS 0.98 1.12 0.85 0.57 0.53 0.67 0.89 1.61%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/09/16 29/09/15 26/09/14 27/09/13 28/09/12 29/09/11 29/09/10 -
Price 1.32 0.93 0.77 0.52 0.49 0.51 0.75 -
P/RPS 2.65 1.84 1.75 1.30 1.06 1.36 1.74 7.25%
P/EPS 34.83 69.92 61.60 -45.61 29.52 -134.13 55.15 -7.36%
EY 2.87 1.43 1.62 -2.19 3.39 -0.75 1.81 7.97%
DY 7.58 4.30 4.55 6.73 7.14 3.92 5.00 7.17%
P/NAPS 1.25 0.99 0.84 0.58 0.55 0.61 0.86 6.42%

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