[JAYCORP] YoY Annualized Quarter Result on 30-Apr-2012 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 23.05%
YoY- 164.62%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 238,149 235,174 206,266 230,793 187,426 225,920 252,958 -0.99%
PBT 15,072 13,614 13,348 17,185 7,620 19,148 15,890 -0.87%
Tax -4,610 -3,053 -2,541 -3,953 -2,208 -3,465 -2,374 11.69%
NP 10,461 10,561 10,806 13,232 5,412 15,682 13,516 -4.17%
-
NP to SH 8,228 9,225 8,854 10,821 4,089 16,133 12,200 -6.35%
-
Tax Rate 30.59% 22.43% 19.04% 23.00% 28.98% 18.10% 14.94% -
Total Cost 227,688 224,613 195,460 217,561 182,014 210,237 239,442 -0.83%
-
Net Worth 127,251 124,432 123,102 118,969 115,012 114,983 105,127 3.23%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - 6,685 86 -
Div Payout % - - - - - 41.44% 0.71% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 127,251 124,432 123,102 118,969 115,012 114,983 105,127 3.23%
NOSH 136,829 136,739 136,780 136,746 136,919 133,701 129,787 0.88%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 4.39% 4.49% 5.24% 5.73% 2.89% 6.94% 5.34% -
ROE 6.47% 7.41% 7.19% 9.10% 3.56% 14.03% 11.60% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 174.05 171.99 150.80 168.77 136.89 168.97 194.90 -1.86%
EPS 6.01 6.75 6.47 7.91 2.99 12.07 9.40 -7.18%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.07 -
NAPS 0.93 0.91 0.90 0.87 0.84 0.86 0.81 2.32%
Adjusted Per Share Value based on latest NOSH - 136,984
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 86.76 85.67 75.14 84.08 68.28 82.30 92.15 -0.99%
EPS 3.00 3.36 3.23 3.94 1.49 5.88 4.44 -6.32%
DPS 0.00 0.00 0.00 0.00 0.00 2.44 0.03 -
NAPS 0.4636 0.4533 0.4485 0.4334 0.419 0.4189 0.383 3.23%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.685 0.755 0.425 0.48 0.62 0.84 0.51 -
P/RPS 0.39 0.44 0.28 0.28 0.45 0.50 0.26 6.98%
P/EPS 11.39 11.19 6.57 6.07 20.76 6.96 5.43 13.13%
EY 8.78 8.94 15.23 16.49 4.82 14.37 18.43 -11.62%
DY 0.00 0.00 0.00 0.00 0.00 5.95 0.13 -
P/NAPS 0.74 0.83 0.47 0.55 0.74 0.98 0.63 2.71%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 25/06/15 26/06/14 27/06/13 28/06/12 29/06/11 30/06/10 29/06/09 -
Price 0.72 0.73 0.51 0.46 0.55 0.77 0.48 -
P/RPS 0.41 0.42 0.34 0.27 0.40 0.46 0.25 8.59%
P/EPS 11.97 10.82 7.88 5.81 18.42 6.38 5.11 15.23%
EY 8.35 9.24 12.69 17.20 5.43 15.67 19.58 -13.23%
DY 0.00 0.00 0.00 0.00 0.00 6.49 0.14 -
P/NAPS 0.77 0.80 0.57 0.53 0.65 0.90 0.59 4.53%

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