[JAYCORP] QoQ Annualized Quarter Result on 31-Jan-2020 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
19-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- 3.07%
YoY- -7.58%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 428,844 309,348 295,714 330,026 305,320 321,950 321,881 20.97%
PBT 64,156 24,927 23,960 29,300 28,428 31,165 32,298 57.69%
Tax -13,224 -8,098 -7,858 -8,990 -9,044 -9,483 -9,628 23.44%
NP 50,932 16,829 16,101 20,310 19,384 21,682 22,670 71.11%
-
NP to SH 49,352 17,401 16,457 20,882 20,260 19,817 20,197 80.92%
-
Tax Rate 20.61% 32.49% 32.80% 30.68% 31.81% 30.43% 29.81% -
Total Cost 377,912 292,519 279,613 309,716 285,936 300,268 299,210 16.76%
-
Net Worth 176,640 164,601 163,251 161,902 165,950 160,745 155,341 8.90%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div - 13,491 - - - 13,508 - -
Div Payout % - 77.54% - - - 68.16% - -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 176,640 164,601 163,251 161,902 165,950 160,745 155,341 8.90%
NOSH 137,250 137,250 137,250 137,250 137,250 137,250 137,250 0.00%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 11.88% 5.44% 5.44% 6.15% 6.35% 6.73% 7.04% -
ROE 27.94% 10.57% 10.08% 12.90% 12.21% 12.33% 13.00% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 318.04 229.28 219.18 244.61 226.30 238.34 238.29 21.11%
EPS 36.60 12.90 12.20 15.48 15.00 14.67 14.95 81.15%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.31 1.22 1.21 1.20 1.23 1.19 1.15 9.02%
Adjusted Per Share Value based on latest NOSH - 137,250
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 156.23 112.70 107.73 120.23 111.23 117.29 117.26 20.97%
EPS 17.98 6.34 6.00 7.61 7.38 7.22 7.36 80.89%
DPS 0.00 4.92 0.00 0.00 0.00 4.92 0.00 -
NAPS 0.6435 0.5996 0.5947 0.5898 0.6046 0.5856 0.5659 8.90%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 1.25 0.965 0.80 1.02 1.11 0.97 0.935 -
P/RPS 0.39 0.42 0.36 0.42 0.49 0.41 0.39 0.00%
P/EPS 3.42 7.48 6.56 6.59 7.39 6.61 6.25 -32.97%
EY 29.28 13.37 15.25 15.17 13.53 15.12 15.99 49.40%
DY 0.00 10.36 0.00 0.00 0.00 10.31 0.00 -
P/NAPS 0.95 0.79 0.66 0.85 0.90 0.82 0.81 11.16%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 11/12/20 29/09/20 18/06/20 19/03/20 13/12/19 30/09/19 20/06/19 -
Price 1.51 1.10 0.845 0.74 1.22 0.965 1.05 -
P/RPS 0.47 0.48 0.39 0.30 0.54 0.40 0.44 4.47%
P/EPS 4.13 8.53 6.93 4.78 8.12 6.58 7.02 -29.67%
EY 24.24 11.72 14.44 20.92 12.31 15.20 14.24 42.33%
DY 0.00 9.09 0.00 0.00 0.00 10.36 0.00 -
P/NAPS 1.15 0.90 0.70 0.62 0.99 0.81 0.91 16.80%

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