[JAYCORP] YoY Quarter Result on 31-Jul-2019 [#4]

Announcement Date
30-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Jul-2019 [#4]
Profit Trend
QoQ- 21.24%
YoY- 0.5%
View:
Show?
Quarter Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 60,149 50,256 87,562 80,539 76,687 80,544 68,138 -2.05%
PBT 5,028 -2,057 6,957 6,941 7,234 8,245 5,057 -0.09%
Tax -1,744 -878 -2,204 -2,262 -1,366 -63 -23 105.66%
NP 3,284 -2,935 4,753 4,679 5,868 8,182 5,034 -6.86%
-
NP to SH 3,780 -2,301 5,058 4,669 4,646 7,361 5,177 -5.10%
-
Tax Rate 34.69% - 31.68% 32.59% 18.88% 0.76% 0.45% -
Total Cost 56,865 53,191 82,809 75,860 70,819 72,362 63,104 -1.71%
-
Net Worth 185,425 176,344 164,601 160,745 151,521 151,871 144,792 4.20%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div 10,749 7,403 8,769 9,455 6,825 8,209 13,659 -3.91%
Div Payout % 284.37% 0.00% 173.38% 202.52% 146.91% 111.52% 263.85% -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 185,425 176,344 164,601 160,745 151,521 151,871 144,792 4.20%
NOSH 274,500 137,250 137,250 137,250 137,250 136,821 136,596 12.32%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 5.46% -5.84% 5.43% 5.81% 7.65% 10.16% 7.39% -
ROE 2.04% -1.30% 3.07% 2.90% 3.07% 4.85% 3.58% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 22.38 37.33 64.90 59.62 56.18 58.87 49.88 -12.49%
EPS 1.41 -1.71 3.75 3.46 3.40 5.38 3.79 -15.18%
DPS 4.00 5.50 6.50 7.00 5.00 6.00 10.00 -14.15%
NAPS 0.69 1.31 1.22 1.19 1.11 1.11 1.06 -6.90%
Adjusted Per Share Value based on latest NOSH - 137,250
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 21.91 18.31 31.90 29.34 27.94 29.34 24.82 -2.05%
EPS 1.38 -0.84 1.84 1.70 1.69 2.68 1.89 -5.10%
DPS 3.92 2.70 3.19 3.44 2.49 2.99 4.98 -3.90%
NAPS 0.6755 0.6424 0.5996 0.5856 0.552 0.5533 0.5275 4.20%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 0.675 1.64 0.965 0.97 0.87 1.45 1.04 -
P/RPS 3.02 4.39 1.49 1.63 1.55 2.46 2.08 6.40%
P/EPS 47.99 -95.94 25.74 28.06 25.56 26.95 27.44 9.75%
EY 2.08 -1.04 3.88 3.56 3.91 3.71 3.64 -8.90%
DY 5.93 3.35 6.74 7.22 5.75 4.14 9.62 -7.74%
P/NAPS 0.98 1.25 0.79 0.82 0.78 1.31 0.98 0.00%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/09/22 29/09/21 29/09/20 30/09/19 27/09/18 28/09/17 29/09/16 -
Price 0.69 1.69 1.10 0.965 0.88 1.50 1.32 -
P/RPS 3.08 4.53 1.69 1.62 1.57 2.55 2.65 2.53%
P/EPS 49.05 -98.87 29.34 27.92 25.86 27.88 34.83 5.86%
EY 2.04 -1.01 3.41 3.58 3.87 3.59 2.87 -5.52%
DY 5.80 3.25 5.91 7.25 5.68 4.00 7.58 -4.36%
P/NAPS 1.00 1.29 0.90 0.81 0.79 1.35 1.25 -3.64%

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