[JAYCORP] YoY TTM Result on 31-Jan-2019 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
19-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Jan-2019 [#2]
Profit Trend
QoQ- 43.75%
YoY- -24.91%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
TTM Result
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Revenue 300,335 351,256 311,478 317,971 316,637 290,902 281,068 1.11%
PBT 20,489 39,274 26,752 26,484 28,434 25,822 24,613 -3.00%
Tax -6,236 -9,823 -8,090 -7,459 -5,765 -5,100 -5,675 1.58%
NP 14,253 29,451 18,662 19,025 22,669 20,722 18,938 -4.62%
-
NP to SH 14,750 29,406 18,961 15,551 20,710 19,670 17,375 -2.69%
-
Tax Rate 30.44% 25.01% 30.24% 28.16% 20.28% 19.75% 23.06% -
Total Cost 286,082 321,805 292,816 298,946 293,968 270,180 262,130 1.46%
-
Net Worth 177,363 177,790 161,902 156,692 149,050 143,676 135,255 4.61%
Dividend
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div 7,403 15,504 9,455 10,877 15,046 13,659 5,476 5.14%
Div Payout % 50.20% 52.72% 49.87% 69.95% 72.65% 69.44% 31.52% -
Equity
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 177,363 177,790 161,902 156,692 149,050 143,676 135,255 4.61%
NOSH 274,500 137,250 137,250 137,250 137,250 136,834 136,621 12.32%
Ratio Analysis
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
NP Margin 4.75% 8.38% 5.99% 5.98% 7.16% 7.12% 6.74% -
ROE 8.32% 16.54% 11.71% 9.92% 13.89% 13.69% 12.85% -
Per Share
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 111.76 260.79 230.86 235.39 231.55 212.59 205.73 -9.66%
EPS 5.49 21.83 14.05 11.51 15.15 14.38 12.72 -13.05%
DPS 2.76 11.50 7.00 8.00 11.00 10.00 4.00 -5.99%
NAPS 0.66 1.32 1.20 1.16 1.09 1.05 0.99 -6.52%
Adjusted Per Share Value based on latest NOSH - 137,250
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 109.41 127.96 113.47 115.84 115.35 105.98 102.39 1.11%
EPS 5.37 10.71 6.91 5.67 7.54 7.17 6.33 -2.70%
DPS 2.70 5.65 3.44 3.96 5.48 4.98 2.00 5.12%
NAPS 0.6461 0.6477 0.5898 0.5708 0.543 0.5234 0.4927 4.61%
Price Multiplier on Financial Quarter End Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 -
Price 0.775 1.51 1.02 0.83 1.25 1.44 1.05 -
P/RPS 0.69 0.58 0.44 0.35 0.54 0.68 0.51 5.16%
P/EPS 14.12 6.92 7.26 7.21 8.25 10.02 8.26 9.33%
EY 7.08 14.46 13.78 13.87 12.12 9.98 12.11 -8.55%
DY 3.55 7.62 6.86 9.64 8.80 6.94 3.81 -1.17%
P/NAPS 1.17 1.14 0.85 0.72 1.15 1.37 1.06 1.65%
Price Multiplier on Announcement Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 25/03/22 19/03/21 19/03/20 19/03/19 23/03/18 27/03/17 24/03/16 -
Price 0.70 1.86 0.74 0.905 1.20 1.34 1.04 -
P/RPS 0.63 0.71 0.32 0.38 0.52 0.63 0.51 3.58%
P/EPS 12.75 8.52 5.27 7.86 7.92 9.32 8.18 7.67%
EY 7.84 11.74 18.99 12.72 12.62 10.73 12.23 -7.13%
DY 3.94 6.18 9.46 8.84 9.17 7.46 3.85 0.38%
P/NAPS 1.06 1.41 0.62 0.78 1.10 1.28 1.05 0.15%

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