[JAYCORP] YoY Annualized Quarter Result on 31-Jan-2018 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
23-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- -48.13%
YoY- -40.2%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 413,844 330,026 350,970 314,910 307,284 304,334 238,014 9.64%
PBT 57,994 29,300 38,126 20,408 29,610 30,120 9,566 34.99%
Tax -12,440 -8,990 -11,776 -6,032 -6,660 -6,388 -4,282 19.43%
NP 45,554 20,310 26,350 14,376 22,950 23,732 5,284 43.14%
-
NP to SH 44,894 20,882 22,594 12,066 20,176 23,124 4,358 47.45%
-
Tax Rate 21.45% 30.68% 30.89% 29.56% 22.49% 21.21% 44.76% -
Total Cost 368,290 309,716 324,620 300,534 284,334 280,602 232,730 7.94%
-
Net Worth 177,790 161,902 156,692 149,050 143,528 135,460 123,339 6.27%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 13,469 - 8,104 - - - - -
Div Payout % 30.00% - 35.87% - - - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 177,790 161,902 156,692 149,050 143,528 135,460 123,339 6.27%
NOSH 137,250 137,250 137,250 137,250 136,693 136,828 137,044 0.02%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 11.01% 6.15% 7.51% 4.57% 7.47% 7.80% 2.22% -
ROE 25.25% 12.90% 14.42% 8.10% 14.06% 17.07% 3.53% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 307.26 244.61 259.82 230.29 224.80 222.42 173.68 9.96%
EPS 33.34 15.48 16.72 8.82 14.76 16.90 3.18 47.88%
DPS 10.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.20 1.16 1.09 1.05 0.99 0.90 6.58%
Adjusted Per Share Value based on latest NOSH - 137,250
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 150.76 120.23 127.86 114.72 111.94 110.87 86.71 9.64%
EPS 16.35 7.61 8.23 4.40 7.35 8.42 1.59 47.41%
DPS 4.91 0.00 2.95 0.00 0.00 0.00 0.00 -
NAPS 0.6477 0.5898 0.5708 0.543 0.5229 0.4935 0.4493 6.27%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 1.51 1.02 0.83 1.25 1.44 1.05 0.65 -
P/RPS 0.49 0.42 0.32 0.54 0.64 0.47 0.37 4.78%
P/EPS 4.53 6.59 4.96 14.17 9.76 6.21 20.44 -22.18%
EY 22.07 15.17 20.15 7.06 10.25 16.10 4.89 28.52%
DY 6.62 0.00 7.23 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.85 0.72 1.15 1.37 1.06 0.72 7.95%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 19/03/21 19/03/20 19/03/19 23/03/18 27/03/17 24/03/16 27/03/15 -
Price 1.86 0.74 0.905 1.20 1.35 1.04 0.755 -
P/RPS 0.61 0.30 0.35 0.52 0.60 0.47 0.43 5.99%
P/EPS 5.58 4.78 5.41 13.60 9.15 6.15 23.74 -21.42%
EY 17.92 20.92 18.48 7.35 10.93 16.25 4.21 27.27%
DY 5.38 0.00 6.63 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.62 0.78 1.10 1.29 1.05 0.84 9.00%

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