[JAYCORP] YoY Quarter Result on 31-Oct-2019 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
13-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- 8.48%
YoY- -20.19%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 58,777 63,031 107,211 76,330 92,351 81,714 74,087 -3.78%
PBT 12,585 3,807 16,039 7,107 9,611 8,757 7,877 8.11%
Tax -1,743 -1,069 -3,306 -2,261 -2,229 -1,858 -1,699 0.42%
NP 10,842 2,738 12,733 4,846 7,382 6,899 6,178 9.82%
-
NP to SH 10,316 2,993 12,338 5,065 6,346 5,815 5,463 11.17%
-
Tax Rate 13.85% 28.08% 20.61% 31.81% 23.19% 21.22% 21.57% -
Total Cost 47,935 60,293 94,478 71,484 84,969 74,815 67,909 -5.63%
-
Net Worth 196,175 180,051 176,640 165,950 158,172 157,259 150,609 4.50%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 196,175 180,051 176,640 165,950 158,172 157,259 150,609 4.50%
NOSH 274,500 137,250 137,250 137,250 137,250 137,250 136,917 12.28%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 18.45% 4.34% 11.88% 6.35% 7.99% 8.44% 8.34% -
ROE 5.26% 1.66% 6.98% 3.05% 4.01% 3.70% 3.63% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 21.87 46.91 79.51 56.57 68.31 59.76 54.11 -14.00%
EPS 3.84 2.23 9.15 3.75 4.69 4.25 3.99 -0.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 1.34 1.31 1.23 1.17 1.15 1.10 -6.60%
Adjusted Per Share Value based on latest NOSH - 137,250
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 21.41 22.96 39.06 27.81 33.64 29.77 26.99 -3.78%
EPS 3.76 1.09 4.49 1.85 2.31 2.12 1.99 11.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7147 0.6559 0.6435 0.6046 0.5762 0.5729 0.5487 4.50%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 0.715 1.69 1.25 1.11 0.865 1.51 1.41 -
P/RPS 3.27 3.60 1.57 1.96 1.27 2.53 2.61 3.82%
P/EPS 18.63 75.87 13.66 29.57 18.43 35.51 35.34 -10.11%
EY 5.37 1.32 7.32 3.38 5.43 2.82 2.83 11.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.26 0.95 0.90 0.74 1.31 1.28 -4.35%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 13/12/22 09/12/21 11/12/20 13/12/19 12/12/18 14/12/17 16/12/16 -
Price 0.75 1.63 1.51 1.22 0.895 1.50 1.40 -
P/RPS 3.43 3.47 1.90 2.16 1.31 2.51 2.59 4.79%
P/EPS 19.54 73.18 16.50 32.50 19.07 35.27 35.09 -9.29%
EY 5.12 1.37 6.06 3.08 5.24 2.83 2.85 10.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.22 1.15 0.99 0.76 1.30 1.27 -3.42%

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