[JAYCORP] QoQ Cumulative Quarter Result on 31-Jul-2022 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
29-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jul-2022 [#4]
Profit Trend
QoQ- 21.38%
YoY- -25.33%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 180,503 119,038 58,777 305,615 245,466 154,166 63,031 102.04%
PBT 24,350 17,039 12,585 30,199 25,171 11,487 3,807 245.74%
Tax -5,421 -3,618 -1,743 -8,808 -7,064 -2,951 -1,069 196.04%
NP 18,929 13,421 10,842 21,391 18,107 8,536 2,738 264.19%
-
NP to SH 18,109 12,639 10,316 21,463 17,683 8,454 2,993 233.13%
-
Tax Rate 22.26% 21.23% 13.85% 29.17% 28.06% 25.69% 28.08% -
Total Cost 161,574 105,617 47,935 284,224 227,359 145,630 60,293 93.28%
-
Net Worth 193,487 188,113 196,175 185,425 188,113 177,363 180,051 4.92%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 5,374 5,374 - 16,123 5,374 - - -
Div Payout % 29.68% 42.52% - 75.12% 30.39% - - -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 193,487 188,113 196,175 185,425 188,113 177,363 180,051 4.92%
NOSH 274,500 274,500 274,500 274,500 274,500 274,500 137,250 58.94%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 10.49% 11.27% 18.45% 7.00% 7.38% 5.54% 4.34% -
ROE 9.36% 6.72% 5.26% 11.57% 9.40% 4.77% 1.66% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 67.17 44.30 21.87 113.72 91.34 57.37 46.91 27.12%
EPS 6.74 4.70 3.84 7.99 6.58 3.15 2.23 109.46%
DPS 2.00 2.00 0.00 6.00 2.00 0.00 0.00 -
NAPS 0.72 0.70 0.73 0.69 0.70 0.66 1.34 -33.98%
Adjusted Per Share Value based on latest NOSH - 274,500
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 65.76 43.37 21.41 111.34 89.42 56.16 22.96 102.06%
EPS 6.60 4.60 3.76 7.82 6.44 3.08 1.09 233.30%
DPS 1.96 1.96 0.00 5.87 1.96 0.00 0.00 -
NAPS 0.7049 0.6853 0.7147 0.6755 0.6853 0.6461 0.6559 4.93%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.70 0.72 0.715 0.675 0.735 0.775 1.69 -
P/RPS 1.04 1.63 3.27 0.59 0.80 1.35 3.60 -56.39%
P/EPS 10.39 15.31 18.63 8.45 11.17 24.64 75.87 -73.52%
EY 9.63 6.53 5.37 11.83 8.95 4.06 1.32 277.52%
DY 2.86 2.78 0.00 8.89 2.72 0.00 0.00 -
P/NAPS 0.97 1.03 0.98 0.98 1.05 1.17 1.26 -16.04%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 23/06/23 22/03/23 13/12/22 29/09/22 16/06/22 25/03/22 09/12/21 -
Price 0.69 0.695 0.75 0.69 0.675 0.72 1.63 -
P/RPS 1.03 1.57 3.43 0.61 0.74 1.26 3.47 -55.60%
P/EPS 10.24 14.78 19.54 8.64 10.26 22.89 73.18 -73.14%
EY 9.77 6.77 5.12 11.57 9.75 4.37 1.37 271.83%
DY 2.90 2.88 0.00 8.70 2.96 0.00 0.00 -
P/NAPS 0.96 0.99 1.03 1.00 0.96 1.09 1.22 -14.80%

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