[JAYCORP] YoY Quarter Result on 31-Jul-2017 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
28-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jul-2017 [#4]
Profit Trend
QoQ- 0.62%
YoY- 42.19%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 87,562 80,539 76,687 80,544 68,138 69,295 59,946 6.51%
PBT 6,957 6,941 7,234 8,245 5,057 3,031 3,383 12.75%
Tax -2,204 -2,262 -1,366 -63 -23 -1,164 -767 19.21%
NP 4,753 4,679 5,868 8,182 5,034 1,867 2,616 10.45%
-
NP to SH 5,058 4,669 4,646 7,361 5,177 1,821 1,706 19.83%
-
Tax Rate 31.68% 32.59% 18.88% 0.76% 0.45% 38.40% 22.67% -
Total Cost 82,809 75,860 70,819 72,362 63,104 67,428 57,330 6.31%
-
Net Worth 164,601 160,745 151,521 151,871 144,792 128,702 125,561 4.61%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 8,769 9,455 6,825 8,209 13,659 5,476 4,776 10.64%
Div Payout % 173.38% 202.52% 146.91% 111.52% 263.85% 300.75% 280.00% -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 164,601 160,745 151,521 151,871 144,792 128,702 125,561 4.61%
NOSH 137,250 137,250 137,250 136,821 136,596 136,917 136,480 0.09%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 5.43% 5.81% 7.65% 10.16% 7.39% 2.69% 4.36% -
ROE 3.07% 2.90% 3.07% 4.85% 3.58% 1.41% 1.36% -
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 64.90 59.62 56.18 58.87 49.88 50.61 43.92 6.71%
EPS 3.75 3.46 3.40 5.38 3.79 1.33 1.25 20.07%
DPS 6.50 7.00 5.00 6.00 10.00 4.00 3.50 10.85%
NAPS 1.22 1.19 1.11 1.11 1.06 0.94 0.92 4.81%
Adjusted Per Share Value based on latest NOSH - 136,821
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 31.90 29.34 27.94 29.34 24.82 25.24 21.84 6.51%
EPS 1.84 1.70 1.69 2.68 1.89 0.66 0.62 19.85%
DPS 3.19 3.44 2.49 2.99 4.98 2.00 1.74 10.61%
NAPS 0.5996 0.5856 0.552 0.5533 0.5275 0.4689 0.4574 4.61%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.965 0.97 0.87 1.45 1.04 1.05 0.78 -
P/RPS 1.49 1.63 1.55 2.46 2.08 2.07 1.78 -2.91%
P/EPS 25.74 28.06 25.56 26.95 27.44 78.95 62.40 -13.70%
EY 3.88 3.56 3.91 3.71 3.64 1.27 1.60 15.89%
DY 6.74 7.22 5.75 4.14 9.62 3.81 4.49 6.99%
P/NAPS 0.79 0.82 0.78 1.31 0.98 1.12 0.85 -1.21%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 29/09/20 30/09/19 27/09/18 28/09/17 29/09/16 29/09/15 26/09/14 -
Price 1.10 0.965 0.88 1.50 1.32 0.93 0.77 -
P/RPS 1.69 1.62 1.57 2.55 2.65 1.84 1.75 -0.57%
P/EPS 29.34 27.92 25.86 27.88 34.83 69.92 61.60 -11.61%
EY 3.41 3.58 3.87 3.59 2.87 1.43 1.62 13.19%
DY 5.91 7.25 5.68 4.00 7.58 4.30 4.55 4.45%
P/NAPS 0.90 0.81 0.79 1.35 1.25 0.99 0.84 1.15%

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