[JAYCORP] YoY Cumulative Quarter Result on 31-Jan-2017 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
27-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jan-2017 [#2]
Profit Trend
QoQ- 84.66%
YoY- -12.75%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 165,013 175,485 157,455 153,642 152,167 119,007 121,630 5.21%
PBT 14,650 19,063 10,204 14,805 15,060 4,783 7,227 12.49%
Tax -4,495 -5,888 -3,016 -3,330 -3,194 -2,141 -1,765 16.85%
NP 10,155 13,175 7,188 11,475 11,866 2,642 5,462 10.88%
-
NP to SH 10,441 11,297 6,033 10,088 11,562 2,179 4,318 15.84%
-
Tax Rate 30.68% 30.89% 29.56% 22.49% 21.21% 44.76% 24.42% -
Total Cost 154,858 162,310 150,267 142,167 140,301 116,365 116,168 4.90%
-
Net Worth 161,902 156,692 149,050 143,528 135,460 123,339 110,749 6.53%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - 4,052 - - - - - -
Div Payout % - 35.87% - - - - - -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 161,902 156,692 149,050 143,528 135,460 123,339 110,749 6.53%
NOSH 137,250 137,250 137,250 136,693 136,828 137,044 124,438 1.64%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 6.15% 7.51% 4.57% 7.47% 7.80% 2.22% 4.49% -
ROE 6.45% 7.21% 4.05% 7.03% 8.54% 1.77% 3.90% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 122.31 129.91 115.15 112.40 111.21 86.84 97.74 3.80%
EPS 7.74 8.36 4.41 7.38 8.45 1.59 3.47 14.29%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.16 1.09 1.05 0.99 0.90 0.89 5.10%
Adjusted Per Share Value based on latest NOSH - 136,834
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 60.11 63.93 57.36 55.97 55.43 43.35 44.31 5.21%
EPS 3.80 4.12 2.20 3.68 4.21 0.79 1.57 15.86%
DPS 0.00 1.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5898 0.5708 0.543 0.5229 0.4935 0.4493 0.4035 6.52%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 1.02 0.83 1.25 1.44 1.05 0.65 0.545 -
P/RPS 0.83 0.64 1.09 1.28 0.94 0.75 0.56 6.77%
P/EPS 13.18 9.92 28.33 19.51 12.43 40.88 15.71 -2.88%
EY 7.59 10.08 3.53 5.13 8.05 2.45 6.37 2.96%
DY 0.00 3.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.72 1.15 1.37 1.06 0.72 0.61 5.68%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 19/03/20 19/03/19 23/03/18 27/03/17 24/03/16 27/03/15 28/03/14 -
Price 0.74 0.905 1.20 1.35 1.04 0.755 0.725 -
P/RPS 0.61 0.70 1.04 1.20 0.94 0.87 0.74 -3.16%
P/EPS 9.56 10.82 27.20 18.29 12.31 47.48 20.89 -12.20%
EY 10.46 9.24 3.68 5.47 8.13 2.11 4.79 13.89%
DY 0.00 3.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.78 1.10 1.29 1.05 0.84 0.81 -4.35%

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