[JAYCORP] YoY Cumulative Quarter Result on 31-Jul-2021 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- -7.41%
YoY- 65.18%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 222,717 305,615 353,033 309,348 321,950 299,935 312,824 -5.50%
PBT 26,340 30,199 37,998 24,927 31,165 17,625 33,035 -3.70%
Tax -5,612 -8,808 -9,504 -8,098 -9,483 -4,587 -6,079 -1.32%
NP 20,728 21,391 28,494 16,829 21,682 13,038 26,956 -4.28%
-
NP to SH 20,139 21,463 28,743 17,401 19,817 10,286 24,766 -3.38%
-
Tax Rate 21.31% 29.17% 25.01% 32.49% 30.43% 26.03% 18.40% -
Total Cost 201,989 284,224 324,539 292,519 300,268 286,897 285,868 -5.62%
-
Net Worth 190,800 185,425 176,344 164,601 160,745 151,521 151,796 3.88%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 16,123 16,123 14,134 13,491 13,508 6,825 15,042 1.16%
Div Payout % 80.06% 75.12% 49.18% 77.54% 68.16% 66.36% 60.74% -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 190,800 185,425 176,344 164,601 160,745 151,521 151,796 3.88%
NOSH 274,500 274,500 137,250 137,250 137,250 137,250 136,753 12.30%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 9.31% 7.00% 8.07% 5.44% 6.73% 4.35% 8.62% -
ROE 10.56% 11.57% 16.30% 10.57% 12.33% 6.79% 16.32% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 82.88 113.72 262.26 229.28 238.34 219.72 228.75 -15.55%
EPS 7.49 7.99 21.35 12.90 14.67 7.54 18.11 -13.67%
DPS 6.00 6.00 10.50 10.00 10.00 5.00 11.00 -9.60%
NAPS 0.71 0.69 1.31 1.22 1.19 1.11 1.11 -7.17%
Adjusted Per Share Value based on latest NOSH - 137,250
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 81.14 111.34 128.61 112.70 117.29 109.27 113.96 -5.50%
EPS 7.34 7.82 10.47 6.34 7.22 3.75 9.02 -3.37%
DPS 5.87 5.87 5.15 4.92 4.92 2.49 5.48 1.15%
NAPS 0.6951 0.6755 0.6424 0.5996 0.5856 0.552 0.553 3.88%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 0.70 0.675 1.64 0.965 0.97 0.87 1.45 -
P/RPS 0.84 0.59 0.63 0.42 0.41 0.40 0.63 4.90%
P/EPS 9.34 8.45 7.68 7.48 6.61 11.55 8.01 2.59%
EY 10.71 11.83 13.02 13.37 15.12 8.66 12.49 -2.52%
DY 8.57 8.89 6.40 10.36 10.31 5.75 7.59 2.04%
P/NAPS 0.99 0.98 1.25 0.79 0.82 0.78 1.31 -4.55%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 29/09/23 29/09/22 29/09/21 29/09/20 30/09/19 27/09/18 28/09/17 -
Price 0.715 0.69 1.69 1.10 0.965 0.88 1.50 -
P/RPS 0.86 0.61 0.64 0.48 0.40 0.40 0.66 4.50%
P/EPS 9.54 8.64 7.91 8.53 6.58 11.68 8.28 2.38%
EY 10.48 11.57 12.63 11.72 15.20 8.56 12.07 -2.32%
DY 8.39 8.70 6.21 9.09 10.36 5.68 7.33 2.27%
P/NAPS 1.01 1.00 1.29 0.90 0.81 0.79 1.35 -4.71%

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