[JAYCORP] YoY TTM Result on 31-Jan-2013 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- -7.05%
YoY- 97.47%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 281,068 233,704 222,675 233,859 206,025 209,007 231,009 3.32%
PBT 24,613 11,149 12,269 14,216 10,883 10,482 25,853 -0.81%
Tax -5,675 -3,432 -3,176 -3,308 -4,580 -3,082 -6,334 -1.81%
NP 18,938 7,717 9,093 10,908 6,303 7,400 19,519 -0.50%
-
NP to SH 17,375 6,057 6,750 9,046 4,581 6,296 17,687 -0.29%
-
Tax Rate 23.06% 30.78% 25.89% 23.27% 42.08% 29.40% 24.50% -
Total Cost 262,130 225,987 213,582 222,951 199,722 201,607 211,490 3.64%
-
Net Worth 135,255 122,759 119,356 118,792 116,433 113,944 117,610 2.35%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 5,476 4,776 4,771 4,796 2,740 5,029 5,063 1.31%
Div Payout % 31.52% 78.86% 70.68% 53.03% 59.82% 79.88% 28.63% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 135,255 122,759 119,356 118,792 116,433 113,944 117,610 2.35%
NOSH 136,621 136,400 134,108 136,543 136,981 137,282 133,647 0.36%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 6.74% 3.30% 4.08% 4.66% 3.06% 3.54% 8.45% -
ROE 12.85% 4.93% 5.66% 7.61% 3.93% 5.53% 15.04% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 205.73 171.34 166.04 171.27 150.40 152.25 172.85 2.94%
EPS 12.72 4.44 5.03 6.63 3.34 4.59 13.23 -0.65%
DPS 4.00 3.50 3.50 3.50 2.00 3.66 3.79 0.90%
NAPS 0.99 0.90 0.89 0.87 0.85 0.83 0.88 1.98%
Adjusted Per Share Value based on latest NOSH - 136,543
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 104.58 86.96 82.86 87.02 76.66 77.77 85.96 3.32%
EPS 6.47 2.25 2.51 3.37 1.70 2.34 6.58 -0.28%
DPS 2.04 1.78 1.78 1.78 1.02 1.87 1.88 1.36%
NAPS 0.5033 0.4568 0.4441 0.442 0.4332 0.424 0.4376 2.35%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 1.05 0.65 0.545 0.485 0.47 0.63 0.82 -
P/RPS 0.51 0.38 0.33 0.28 0.31 0.41 0.47 1.36%
P/EPS 8.26 14.64 10.83 7.32 14.05 13.74 6.20 4.89%
EY 12.11 6.83 9.24 13.66 7.12 7.28 16.14 -4.67%
DY 3.81 5.38 6.42 7.22 4.26 5.82 4.62 -3.16%
P/NAPS 1.06 0.72 0.61 0.56 0.55 0.76 0.93 2.20%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 24/03/16 27/03/15 28/03/14 29/03/13 30/03/12 30/03/11 30/03/10 -
Price 1.04 0.755 0.725 0.45 0.48 0.62 0.88 -
P/RPS 0.51 0.44 0.44 0.26 0.32 0.41 0.51 0.00%
P/EPS 8.18 17.00 14.40 6.79 14.35 13.52 6.65 3.50%
EY 12.23 5.88 6.94 14.72 6.97 7.40 15.04 -3.38%
DY 3.85 4.64 4.83 7.78 4.17 5.91 4.31 -1.86%
P/NAPS 1.05 0.84 0.81 0.52 0.56 0.75 1.00 0.81%

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