[JAYCORP] YoY TTM Result on 30-Apr-2013 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -1.38%
YoY- 18.03%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 290,584 238,559 230,962 218,216 224,585 199,642 232,378 3.79%
PBT 24,051 14,687 10,114 12,761 16,203 9,583 21,736 1.69%
Tax -6,105 -4,224 -3,210 -2,375 -5,680 -2,675 -6,275 -0.45%
NP 17,946 10,463 6,904 10,386 10,523 6,908 15,461 2.51%
-
NP to SH 17,788 7,877 5,365 8,921 7,558 4,891 15,247 2.59%
-
Tax Rate 25.38% 28.76% 31.74% 18.61% 35.06% 27.91% 28.87% -
Total Cost 272,638 228,096 224,058 207,830 214,062 192,734 216,917 3.88%
-
Net Worth 139,537 127,142 124,309 122,977 119,176 116,117 114,848 3.29%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 5,476 4,776 4,771 4,796 2,740 5,029 5,063 1.31%
Div Payout % 30.79% 60.64% 88.93% 53.77% 36.26% 102.83% 33.21% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 139,537 127,142 124,309 122,977 119,176 116,117 114,848 3.29%
NOSH 136,801 136,712 136,603 136,641 136,984 138,235 133,544 0.40%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 6.18% 4.39% 2.99% 4.76% 4.69% 3.46% 6.65% -
ROE 12.75% 6.20% 4.32% 7.25% 6.34% 4.21% 13.28% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 212.41 174.50 169.07 159.70 163.95 144.42 174.01 3.37%
EPS 13.00 5.76 3.93 6.53 5.52 3.54 11.42 2.18%
DPS 4.00 3.50 3.50 3.50 2.00 3.64 3.79 0.90%
NAPS 1.02 0.93 0.91 0.90 0.87 0.84 0.86 2.88%
Adjusted Per Share Value based on latest NOSH - 136,641
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 105.86 86.91 84.14 79.50 81.82 72.73 84.66 3.79%
EPS 6.48 2.87 1.95 3.25 2.75 1.78 5.55 2.61%
DPS 2.00 1.74 1.74 1.75 1.00 1.83 1.84 1.39%
NAPS 0.5083 0.4632 0.4529 0.448 0.4342 0.423 0.4184 3.29%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.965 0.685 0.755 0.425 0.48 0.62 0.84 -
P/RPS 0.45 0.39 0.45 0.27 0.29 0.43 0.48 -1.06%
P/EPS 7.42 11.89 19.22 6.51 8.70 17.52 7.36 0.13%
EY 13.47 8.41 5.20 15.36 11.49 5.71 13.59 -0.14%
DY 4.15 5.11 4.64 8.24 4.17 5.87 4.51 -1.37%
P/NAPS 0.95 0.74 0.83 0.47 0.55 0.74 0.98 -0.51%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 24/06/16 25/06/15 26/06/14 27/06/13 28/06/12 29/06/11 30/06/10 -
Price 1.04 0.72 0.73 0.51 0.46 0.55 0.77 -
P/RPS 0.49 0.41 0.43 0.32 0.28 0.38 0.44 1.80%
P/EPS 8.00 12.50 18.59 7.81 8.34 15.54 6.74 2.89%
EY 12.50 8.00 5.38 12.80 11.99 6.43 14.83 -2.80%
DY 3.85 4.86 4.79 6.86 4.35 6.62 4.92 -4.00%
P/NAPS 1.02 0.77 0.80 0.57 0.53 0.65 0.90 2.10%

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