[JAYCORP] YoY TTM Result on 31-Jul-2009 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 393.46%
YoY- 269.83%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 236,611 193,158 227,414 252,657 283,531 282,936 236,610 0.00%
PBT 15,565 9,102 18,229 19,293 4,381 17,622 11,025 5.91%
Tax -3,433 -4,371 -3,618 -5,457 -3,161 -4,143 -2,797 3.47%
NP 12,132 4,731 14,611 13,836 1,220 13,479 8,228 6.67%
-
NP to SH 10,354 2,546 13,924 12,297 3,325 12,161 8,292 3.76%
-
Tax Rate 22.06% 48.02% 19.85% 28.28% 72.15% 23.51% 25.37% -
Total Cost 224,479 188,427 212,803 238,821 282,311 269,457 228,382 -0.28%
-
Net Worth 121,972 113,732 116,682 107,490 106,064 106,176 101,357 3.13%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 4,796 2,740 10,041 5,180 53 5,376 11,038 -12.95%
Div Payout % 46.33% 107.64% 72.11% 42.13% 1.59% 44.21% 133.13% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 121,972 113,732 116,682 107,490 106,064 106,176 101,357 3.13%
NOSH 137,048 137,027 134,117 129,506 132,580 134,401 138,846 -0.21%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 5.13% 2.45% 6.42% 5.48% 0.43% 4.76% 3.48% -
ROE 8.49% 2.24% 11.93% 11.44% 3.13% 11.45% 8.18% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 172.65 140.96 169.56 195.09 213.86 210.52 170.41 0.21%
EPS 7.56 1.86 10.38 9.50 2.51 9.05 5.97 4.01%
DPS 3.50 2.00 7.49 4.00 0.04 4.00 8.00 -12.85%
NAPS 0.89 0.83 0.87 0.83 0.80 0.79 0.73 3.35%
Adjusted Per Share Value based on latest NOSH - 129,506
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 86.20 70.37 82.85 92.04 103.29 103.07 86.20 0.00%
EPS 3.77 0.93 5.07 4.48 1.21 4.43 3.02 3.76%
DPS 1.75 1.00 3.66 1.89 0.02 1.96 4.02 -12.93%
NAPS 0.4443 0.4143 0.4251 0.3916 0.3864 0.3868 0.3692 3.13%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.47 0.56 0.77 0.50 0.68 0.75 0.70 -
P/RPS 0.27 0.40 0.45 0.26 0.32 0.36 0.41 -6.71%
P/EPS 6.22 30.14 7.42 5.27 27.11 8.29 11.72 -10.01%
EY 16.07 3.32 13.48 18.99 3.69 12.06 8.53 11.12%
DY 7.45 3.57 9.72 8.00 0.06 5.33 11.43 -6.87%
P/NAPS 0.53 0.67 0.89 0.60 0.85 0.95 0.96 -9.41%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 29/09/11 29/09/10 30/09/09 26/09/08 28/09/07 02/10/06 -
Price 0.49 0.51 0.75 0.74 0.57 0.66 0.75 -
P/RPS 0.28 0.36 0.44 0.38 0.27 0.31 0.44 -7.24%
P/EPS 6.49 27.45 7.22 7.79 22.73 7.29 12.56 -10.41%
EY 15.42 3.64 13.84 12.83 4.40 13.71 7.96 11.63%
DY 7.14 3.92 9.98 5.41 0.07 6.06 10.67 -6.47%
P/NAPS 0.55 0.61 0.86 0.89 0.71 0.84 1.03 -9.91%

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