[JAYCORP] YoY Annualized Quarter Result on 30-Apr-2007 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 22.02%
YoY- -18.71%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 225,920 252,958 286,330 281,302 234,068 190,086 126,232 10.18%
PBT 19,148 15,890 16,308 13,978 14,560 16,080 10,496 10.53%
Tax -3,465 -2,374 -3,512 -3,857 -2,974 -3,240 -2,914 2.92%
NP 15,682 13,516 12,796 10,121 11,585 12,840 7,581 12.87%
-
NP to SH 16,133 12,200 12,337 10,240 12,597 12,840 7,581 13.40%
-
Tax Rate 18.10% 14.94% 21.54% 27.59% 20.43% 20.15% 27.76% -
Total Cost 210,237 239,442 273,534 271,181 222,482 177,246 118,650 9.99%
-
Net Worth 114,983 105,127 110,028 102,220 100,247 93,282 80,614 6.09%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 6,685 86 - - - 4,572 3,582 10.95%
Div Payout % 41.44% 0.71% - - - 35.61% 47.26% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 114,983 105,127 110,028 102,220 100,247 93,282 80,614 6.09%
NOSH 133,701 129,787 132,564 134,500 137,325 137,179 107,485 3.70%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 6.94% 5.34% 4.47% 3.60% 4.95% 6.75% 6.01% -
ROE 14.03% 11.60% 11.21% 10.02% 12.57% 13.76% 9.40% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 168.97 194.90 215.99 209.15 170.45 138.57 117.44 6.24%
EPS 12.07 9.40 9.31 7.61 9.17 9.36 7.05 9.37%
DPS 5.00 0.07 0.00 0.00 0.00 3.33 3.33 7.00%
NAPS 0.86 0.81 0.83 0.76 0.73 0.68 0.75 2.30%
Adjusted Per Share Value based on latest NOSH - 134,555
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 82.30 92.15 104.31 102.48 85.27 69.25 45.99 10.18%
EPS 5.88 4.44 4.49 3.73 4.59 4.68 2.76 13.42%
DPS 2.44 0.03 0.00 0.00 0.00 1.67 1.31 10.91%
NAPS 0.4189 0.383 0.4008 0.3724 0.3652 0.3398 0.2937 6.09%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.84 0.51 0.64 0.69 0.74 0.78 1.97 -
P/RPS 0.50 0.26 0.30 0.33 0.43 0.56 1.68 -18.28%
P/EPS 6.96 5.43 6.88 9.06 8.07 8.33 27.93 -20.66%
EY 14.37 18.43 14.54 11.03 12.40 12.00 3.58 26.05%
DY 5.95 0.13 0.00 0.00 0.00 4.27 1.69 23.32%
P/NAPS 0.98 0.63 0.77 0.91 1.01 1.15 2.63 -15.16%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/06/10 29/06/09 20/06/08 30/05/07 14/06/06 20/06/05 28/06/04 -
Price 0.77 0.48 0.63 0.68 0.71 0.80 1.55 -
P/RPS 0.46 0.25 0.29 0.33 0.42 0.58 1.32 -16.10%
P/EPS 6.38 5.11 6.77 8.93 7.74 8.55 21.98 -18.62%
EY 15.67 19.58 14.77 11.20 12.92 11.70 4.55 22.87%
DY 6.49 0.14 0.00 0.00 0.00 4.17 2.15 20.20%
P/NAPS 0.90 0.59 0.76 0.89 0.97 1.18 2.07 -12.95%

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