[JAYCORP] YoY Cumulative Quarter Result on 31-Jan-2023 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
22-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
31-Jan-2023 [#2]
Profit Trend
QoQ- 22.52%
YoY- 49.5%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 103,022 119,038 154,166 206,922 165,013 175,485 157,455 -6.82%
PBT 13,823 17,039 11,487 28,997 14,650 19,063 10,204 5.18%
Tax -3,761 -3,618 -2,951 -6,220 -4,495 -5,888 -3,016 3.74%
NP 10,062 13,421 8,536 22,777 10,155 13,175 7,188 5.76%
-
NP to SH 9,896 12,639 8,454 22,447 10,441 11,297 6,033 8.59%
-
Tax Rate 27.21% 21.23% 25.69% 21.45% 30.68% 30.89% 29.56% -
Total Cost 92,960 105,617 145,630 184,145 154,858 162,310 150,267 -7.68%
-
Net Worth 190,800 188,113 177,363 177,790 161,902 156,692 149,050 4.19%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div 5,374 5,374 - 6,734 - 4,052 - -
Div Payout % 54.31% 42.52% - 30.00% - 35.87% - -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 190,800 188,113 177,363 177,790 161,902 156,692 149,050 4.19%
NOSH 274,500 274,500 274,500 137,250 137,250 137,250 137,250 12.24%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 9.77% 11.27% 5.54% 11.01% 6.15% 7.51% 4.57% -
ROE 5.19% 6.72% 4.77% 12.63% 6.45% 7.21% 4.05% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 38.34 44.30 57.37 153.63 122.31 129.91 115.15 -16.74%
EPS 3.68 4.70 3.15 16.67 7.74 8.36 4.41 -2.96%
DPS 2.00 2.00 0.00 5.00 0.00 3.00 0.00 -
NAPS 0.71 0.70 0.66 1.32 1.20 1.16 1.09 -6.89%
Adjusted Per Share Value based on latest NOSH - 274,500
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 37.53 43.37 56.16 75.38 60.11 63.93 57.36 -6.82%
EPS 3.61 4.60 3.08 8.18 3.80 4.12 2.20 8.60%
DPS 1.96 1.96 0.00 2.45 0.00 1.48 0.00 -
NAPS 0.6951 0.6853 0.6461 0.6477 0.5898 0.5708 0.543 4.19%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.715 0.72 0.775 1.51 1.02 0.83 1.25 -
P/RPS 1.87 1.63 1.35 0.98 0.83 0.64 1.09 9.40%
P/EPS 19.42 15.31 24.64 9.06 13.18 9.92 28.33 -6.09%
EY 5.15 6.53 4.06 11.04 7.59 10.08 3.53 6.49%
DY 2.80 2.78 0.00 3.31 0.00 3.61 0.00 -
P/NAPS 1.01 1.03 1.17 1.14 0.85 0.72 1.15 -2.13%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 21/03/24 22/03/23 25/03/22 19/03/21 19/03/20 19/03/19 23/03/18 -
Price 0.73 0.695 0.72 1.86 0.74 0.905 1.20 -
P/RPS 1.90 1.57 1.26 1.21 0.61 0.70 1.04 10.56%
P/EPS 19.82 14.78 22.89 11.16 9.56 10.82 27.20 -5.13%
EY 5.04 6.77 4.37 8.96 10.46 9.24 3.68 5.37%
DY 2.74 2.88 0.00 2.69 0.00 3.31 0.00 -
P/NAPS 1.03 0.99 1.09 1.41 0.62 0.78 1.10 -1.08%

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