[JAYCORP] QoQ Cumulative Quarter 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- 78.02%
YoY- 87.25%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 76,330 321,950 241,411 175,485 92,351 299,935 223,251 -51.00%
PBT 7,107 31,165 24,224 19,063 9,611 17,625 10,391 -22.31%
Tax -2,261 -9,483 -7,221 -5,888 -2,229 -4,587 -3,221 -20.96%
NP 4,846 21,682 17,003 13,175 7,382 13,038 7,170 -22.92%
-
NP to SH 5,065 19,817 15,148 11,297 6,346 10,286 5,641 -6.91%
-
Tax Rate 31.81% 30.43% 29.81% 30.89% 23.19% 26.03% 31.00% -
Total Cost 71,484 300,268 224,408 162,310 84,969 286,897 216,081 -52.07%
-
Net Worth 165,950 160,745 155,341 156,692 158,172 151,521 147,453 8.17%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div - 13,508 - 4,052 - 6,825 - -
Div Payout % - 68.16% - 35.87% - 66.36% - -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 165,950 160,745 155,341 156,692 158,172 151,521 147,453 8.17%
NOSH 137,250 137,250 137,250 137,250 137,250 137,250 137,250 0.00%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 6.35% 6.73% 7.04% 7.51% 7.99% 4.35% 3.21% -
ROE 3.05% 12.33% 9.75% 7.21% 4.01% 6.79% 3.83% -
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 56.57 238.34 178.72 129.91 68.31 219.72 163.52 -50.62%
EPS 3.75 14.67 11.21 8.36 4.69 7.54 4.13 -6.21%
DPS 0.00 10.00 0.00 3.00 0.00 5.00 0.00 -
NAPS 1.23 1.19 1.15 1.16 1.17 1.11 1.08 9.03%
Adjusted Per Share Value based on latest NOSH - 137,250
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 27.81 117.29 87.95 63.93 33.64 109.27 81.33 -51.00%
EPS 1.85 7.22 5.52 4.12 2.31 3.75 2.06 -6.89%
DPS 0.00 4.92 0.00 1.48 0.00 2.49 0.00 -
NAPS 0.6046 0.5856 0.5659 0.5708 0.5762 0.552 0.5372 8.17%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 1.11 0.97 0.935 0.83 0.865 0.87 0.90 -
P/RPS 1.96 0.41 0.52 0.64 1.27 0.40 0.55 132.76%
P/EPS 29.57 6.61 8.34 9.92 18.43 11.55 21.78 22.54%
EY 3.38 15.12 11.99 10.08 5.43 8.66 4.59 -18.40%
DY 0.00 10.31 0.00 3.61 0.00 5.75 0.00 -
P/NAPS 0.90 0.82 0.81 0.72 0.74 0.78 0.83 5.53%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 13/12/19 30/09/19 20/06/19 19/03/19 12/12/18 27/09/18 28/06/18 -
Price 1.22 0.965 1.05 0.905 0.895 0.88 0.865 -
P/RPS 2.16 0.40 0.59 0.70 1.31 0.40 0.53 154.49%
P/EPS 32.50 6.58 9.36 10.82 19.07 11.68 20.94 33.94%
EY 3.08 15.20 10.68 9.24 5.24 8.56 4.78 -25.33%
DY 0.00 10.36 0.00 3.31 0.00 5.68 0.00 -
P/NAPS 0.99 0.81 0.91 0.78 0.76 0.79 0.80 15.22%

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