[JAYCORP] YoY Quarter Result on 31-Jul-2015 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- -54.38%
YoY- 6.74%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 76,687 80,544 68,138 69,295 59,946 54,581 63,516 3.18%
PBT 7,234 8,245 5,057 3,031 3,383 -97 2,749 17.49%
Tax -1,366 -63 -23 -1,164 -767 -920 -468 19.53%
NP 5,868 8,182 5,034 1,867 2,616 -1,017 2,281 17.04%
-
NP to SH 4,646 7,361 5,177 1,821 1,706 -1,554 2,275 12.63%
-
Tax Rate 18.88% 0.76% 0.45% 38.40% 22.67% - 17.02% -
Total Cost 70,819 72,362 63,104 67,428 57,330 55,598 61,235 2.45%
-
Net Worth 151,521 151,871 144,792 128,702 125,561 121,321 121,972 3.67%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 6,825 8,209 13,659 5,476 4,776 4,771 4,796 6.05%
Div Payout % 146.91% 111.52% 263.85% 300.75% 280.00% 0.00% 210.84% -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 151,521 151,871 144,792 128,702 125,561 121,321 121,972 3.67%
NOSH 137,250 136,821 136,596 136,917 136,480 136,315 137,048 0.02%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 7.65% 10.16% 7.39% 2.69% 4.36% -1.86% 3.59% -
ROE 3.07% 4.85% 3.58% 1.41% 1.36% -1.28% 1.87% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 56.18 58.87 49.88 50.61 43.92 40.04 46.35 3.25%
EPS 3.40 5.38 3.79 1.33 1.25 -1.14 1.66 12.68%
DPS 5.00 6.00 10.00 4.00 3.50 3.50 3.50 6.12%
NAPS 1.11 1.11 1.06 0.94 0.92 0.89 0.89 3.74%
Adjusted Per Share Value based on latest NOSH - 136,917
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 27.94 29.34 24.82 25.24 21.84 19.88 23.14 3.19%
EPS 1.69 2.68 1.89 0.66 0.62 -0.57 0.83 12.57%
DPS 2.49 2.99 4.98 2.00 1.74 1.74 1.75 6.05%
NAPS 0.552 0.5533 0.5275 0.4689 0.4574 0.442 0.4443 3.68%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.87 1.45 1.04 1.05 0.78 0.505 0.47 -
P/RPS 1.55 2.46 2.08 2.07 1.78 1.26 1.01 7.39%
P/EPS 25.56 26.95 27.44 78.95 62.40 -44.30 28.31 -1.68%
EY 3.91 3.71 3.64 1.27 1.60 -2.26 3.53 1.71%
DY 5.75 4.14 9.62 3.81 4.49 6.93 7.45 -4.22%
P/NAPS 0.78 1.31 0.98 1.12 0.85 0.57 0.53 6.64%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 27/09/18 28/09/17 29/09/16 29/09/15 26/09/14 27/09/13 28/09/12 -
Price 0.88 1.50 1.32 0.93 0.77 0.52 0.49 -
P/RPS 1.57 2.55 2.65 1.84 1.75 1.30 1.06 6.76%
P/EPS 25.86 27.88 34.83 69.92 61.60 -45.61 29.52 -2.18%
EY 3.87 3.59 2.87 1.43 1.62 -2.19 3.39 2.23%
DY 5.68 4.00 7.58 4.30 4.55 6.73 7.14 -3.73%
P/NAPS 0.79 1.35 1.25 0.99 0.84 0.58 0.55 6.21%

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