[JAYCORP] YoY Annualized Quarter Result on 30-Apr-2014 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 6.82%
YoY- 4.19%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 309,706 295,050 238,149 235,174 206,266 230,793 187,426 8.72%
PBT 33,053 28,026 15,072 13,614 13,348 17,185 7,620 27.67%
Tax -8,021 -6,588 -4,610 -3,053 -2,541 -3,953 -2,208 23.96%
NP 25,032 21,438 10,461 10,561 10,806 13,232 5,412 29.04%
-
NP to SH 23,206 21,289 8,228 9,225 8,854 10,821 4,089 33.52%
-
Tax Rate 24.27% 23.51% 30.59% 22.43% 19.04% 23.00% 28.98% -
Total Cost 284,674 273,612 227,688 224,613 195,460 217,561 182,014 7.73%
-
Net Worth 151,763 139,557 127,251 124,432 123,102 118,969 115,012 4.72%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 9,114 - - - - - - -
Div Payout % 39.28% - - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 151,763 139,557 127,251 124,432 123,102 118,969 115,012 4.72%
NOSH 136,724 136,820 136,829 136,739 136,780 136,746 136,919 -0.02%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 8.08% 7.27% 4.39% 4.49% 5.24% 5.73% 2.89% -
ROE 15.29% 15.25% 6.47% 7.41% 7.19% 9.10% 3.56% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 226.52 215.65 174.05 171.99 150.80 168.77 136.89 8.74%
EPS 16.97 15.56 6.01 6.75 6.47 7.91 2.99 33.52%
DPS 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.02 0.93 0.91 0.90 0.87 0.84 4.75%
Adjusted Per Share Value based on latest NOSH - 136,603
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 112.83 107.49 86.76 85.67 75.14 84.08 68.28 8.72%
EPS 8.45 7.76 3.00 3.36 3.23 3.94 1.49 33.50%
DPS 3.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5529 0.5084 0.4636 0.4533 0.4485 0.4334 0.419 4.72%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 1.34 0.965 0.685 0.755 0.425 0.48 0.62 -
P/RPS 0.59 0.45 0.39 0.44 0.28 0.28 0.45 4.61%
P/EPS 7.89 6.20 11.39 11.19 6.57 6.07 20.76 -14.87%
EY 12.67 16.12 8.78 8.94 15.23 16.49 4.82 17.46%
DY 4.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.95 0.74 0.83 0.47 0.55 0.74 8.53%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 23/06/17 24/06/16 25/06/15 26/06/14 27/06/13 28/06/12 29/06/11 -
Price 1.36 1.04 0.72 0.73 0.51 0.46 0.55 -
P/RPS 0.60 0.48 0.41 0.42 0.34 0.27 0.40 6.98%
P/EPS 8.01 6.68 11.97 10.82 7.88 5.81 18.42 -12.94%
EY 12.48 14.96 8.35 9.24 12.69 17.20 5.43 14.86%
DY 4.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.02 0.77 0.80 0.57 0.53 0.65 11.20%

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