[JAYCORP] YoY Annualized Quarter Result on 31-Oct-2015 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
14-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- 172.99%
YoY- 371.89%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 369,404 326,856 296,348 306,744 257,096 231,008 215,668 9.37%
PBT 38,444 35,028 31,508 25,052 13,848 14,448 6,336 35.03%
Tax -8,916 -7,432 -6,796 -3,376 -5,384 -3,424 -2,584 22.91%
NP 29,528 27,596 24,712 21,676 8,464 11,024 3,752 41.01%
-
NP to SH 25,384 23,260 21,852 21,820 4,624 8,840 3,484 39.21%
-
Tax Rate 23.19% 21.22% 21.57% 13.48% 38.88% 23.70% 40.78% -
Total Cost 339,876 299,260 271,636 285,068 248,632 219,984 211,916 8.18%
-
Net Worth 158,172 157,259 150,609 135,349 126,479 122,777 121,123 4.54%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 158,172 157,259 150,609 135,349 126,479 122,777 121,123 4.54%
NOSH 137,250 137,250 136,917 136,716 135,999 136,419 136,093 0.14%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 7.99% 8.44% 8.34% 7.07% 3.29% 4.77% 1.74% -
ROE 16.05% 14.79% 14.51% 16.12% 3.66% 7.20% 2.88% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 273.25 239.02 216.44 224.36 189.04 169.34 158.47 9.50%
EPS 18.76 17.00 15.96 15.96 3.40 6.48 2.56 39.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.15 1.10 0.99 0.93 0.90 0.89 4.66%
Adjusted Per Share Value based on latest NOSH - 136,716
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 134.57 119.07 107.96 111.75 93.66 84.16 78.57 9.37%
EPS 9.25 8.47 7.96 7.95 1.68 3.22 1.27 39.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5762 0.5729 0.5487 0.4931 0.4608 0.4473 0.4413 4.54%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.865 1.51 1.41 0.875 0.72 0.51 0.51 -
P/RPS 0.32 0.63 0.65 0.39 0.38 0.30 0.32 0.00%
P/EPS 4.61 8.88 8.83 5.48 21.18 7.87 19.92 -21.63%
EY 21.71 11.26 11.32 18.24 4.72 12.71 5.02 27.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.31 1.28 0.88 0.77 0.57 0.57 4.44%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 12/12/18 14/12/17 16/12/16 14/12/15 18/12/14 18/12/13 13/12/12 -
Price 0.895 1.50 1.40 1.08 0.62 0.545 0.51 -
P/RPS 0.33 0.63 0.65 0.48 0.33 0.32 0.32 0.51%
P/EPS 4.77 8.82 8.77 6.77 18.24 8.41 19.92 -21.18%
EY 20.98 11.34 11.40 14.78 5.48 11.89 5.02 26.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.30 1.27 1.09 0.67 0.61 0.57 4.90%

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