[JAYCORP] YoY Annualized Quarter Result on 31-Jan-2015 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -5.75%
YoY- -49.54%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 314,910 307,284 304,334 238,014 243,260 216,472 221,976 5.99%
PBT 20,408 29,610 30,120 9,566 14,454 9,744 12,444 8.58%
Tax -6,032 -6,660 -6,388 -4,282 -3,530 -2,832 -3,082 11.83%
NP 14,376 22,950 23,732 5,284 10,924 6,912 9,362 7.40%
-
NP to SH 12,066 20,176 23,124 4,358 8,636 6,166 8,794 5.40%
-
Tax Rate 29.56% 22.49% 21.21% 44.76% 24.42% 29.06% 24.77% -
Total Cost 300,534 284,334 280,602 232,730 232,336 209,560 212,614 5.93%
-
Net Worth 149,050 143,528 135,460 123,339 110,749 119,209 116,431 4.19%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 149,050 143,528 135,460 123,339 110,749 119,209 116,431 4.19%
NOSH 137,250 136,693 136,828 137,044 124,438 137,022 136,978 0.03%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 4.57% 7.47% 7.80% 2.22% 4.49% 3.19% 4.22% -
ROE 8.10% 14.06% 17.07% 3.53% 7.80% 5.17% 7.55% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 230.29 224.80 222.42 173.68 195.49 157.98 162.05 6.02%
EPS 8.82 14.76 16.90 3.18 6.94 4.50 6.42 5.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.05 0.99 0.90 0.89 0.87 0.85 4.22%
Adjusted Per Share Value based on latest NOSH - 136,400
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 114.72 111.94 110.87 86.71 88.62 78.86 80.87 5.99%
EPS 4.40 7.35 8.42 1.59 3.15 2.25 3.20 5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.543 0.5229 0.4935 0.4493 0.4035 0.4343 0.4242 4.19%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 1.25 1.44 1.05 0.65 0.545 0.485 0.47 -
P/RPS 0.54 0.64 0.47 0.37 0.28 0.31 0.29 10.90%
P/EPS 14.17 9.76 6.21 20.44 7.85 10.78 7.32 11.62%
EY 7.06 10.25 16.10 4.89 12.73 9.28 13.66 -10.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.37 1.06 0.72 0.61 0.56 0.55 13.06%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 23/03/18 27/03/17 24/03/16 27/03/15 28/03/14 29/03/13 30/03/12 -
Price 1.20 1.35 1.04 0.755 0.725 0.45 0.48 -
P/RPS 0.52 0.60 0.47 0.43 0.37 0.28 0.30 9.59%
P/EPS 13.60 9.15 6.15 23.74 10.45 10.00 7.48 10.46%
EY 7.35 10.93 16.25 4.21 9.57 10.00 13.38 -9.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.29 1.05 0.84 0.81 0.52 0.56 11.89%

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