[JAYCORP] YoY TTM Result on 30-Apr-2017 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
23-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
30-Apr-2017 [#3]
Profit Trend
QoQ- 14.8%
YoY- 26.95%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
TTM Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 302,324 318,097 303,799 300,418 290,584 238,559 230,962 4.58%
PBT 24,910 31,459 18,636 29,847 24,051 14,687 10,114 16.19%
Tax -8,156 -8,587 -3,284 -6,039 -6,105 -4,224 -3,210 16.79%
NP 16,754 22,872 15,352 23,808 17,946 10,463 6,904 15.90%
-
NP to SH 17,011 19,794 13,002 22,581 17,788 7,877 5,365 21.18%
-
Tax Rate 32.74% 27.30% 17.62% 20.23% 25.38% 28.76% 31.74% -
Total Cost 285,570 295,225 288,447 276,610 272,638 228,096 224,058 4.12%
-
Net Worth 163,251 155,341 147,453 151,789 139,537 127,142 124,309 4.64%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 9,455 10,877 8,209 20,497 5,476 4,776 4,771 12.06%
Div Payout % 55.59% 54.95% 63.14% 90.77% 30.79% 60.64% 88.93% -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 163,251 155,341 147,453 151,789 139,537 127,142 124,309 4.64%
NOSH 137,250 137,250 137,250 136,747 136,801 136,712 136,603 0.07%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 5.54% 7.19% 5.05% 7.92% 6.18% 4.39% 2.99% -
ROE 10.42% 12.74% 8.82% 14.88% 12.75% 6.20% 4.32% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 224.08 235.49 222.51 219.69 212.41 174.50 169.07 4.80%
EPS 12.61 14.65 9.52 16.51 13.00 5.76 3.93 21.42%
DPS 7.00 8.00 6.00 15.00 4.00 3.50 3.50 12.23%
NAPS 1.21 1.15 1.08 1.11 1.02 0.93 0.91 4.85%
Adjusted Per Share Value based on latest NOSH - 136,747
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 110.14 115.88 110.67 109.44 105.86 86.91 84.14 4.58%
EPS 6.20 7.21 4.74 8.23 6.48 2.87 1.95 21.24%
DPS 3.44 3.96 2.99 7.47 2.00 1.74 1.74 12.01%
NAPS 0.5947 0.5659 0.5372 0.553 0.5083 0.4632 0.4529 4.64%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 0.80 0.935 0.90 1.34 0.965 0.685 0.755 -
P/RPS 0.36 0.40 0.40 0.61 0.45 0.39 0.45 -3.64%
P/EPS 6.35 6.38 9.45 8.11 7.42 11.89 19.22 -16.84%
EY 15.76 15.67 10.58 12.32 13.47 8.41 5.20 20.27%
DY 8.75 8.56 6.67 11.19 4.15 5.11 4.64 11.14%
P/NAPS 0.66 0.81 0.83 1.21 0.95 0.74 0.83 -3.74%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 18/06/20 20/06/19 28/06/18 23/06/17 24/06/16 25/06/15 26/06/14 -
Price 0.845 1.05 0.865 1.36 1.04 0.72 0.73 -
P/RPS 0.38 0.45 0.39 0.62 0.49 0.41 0.43 -2.03%
P/EPS 6.70 7.17 9.08 8.24 8.00 12.50 18.59 -15.62%
EY 14.92 13.96 11.01 12.14 12.50 8.00 5.38 18.51%
DY 8.28 7.62 6.94 11.03 3.85 4.86 4.79 9.54%
P/NAPS 0.70 0.91 0.80 1.23 1.02 0.77 0.80 -2.19%

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