[JAYCORP] YoY TTM Result on 30-Apr-2012 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 64.99%
YoY- 54.53%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
TTM Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 238,559 230,962 218,216 224,585 199,642 232,378 258,723 -1.34%
PBT 14,687 10,114 12,761 16,203 9,583 21,736 4,068 23.84%
Tax -4,224 -3,210 -2,375 -5,680 -2,675 -6,275 -2,308 10.59%
NP 10,463 6,904 10,386 10,523 6,908 15,461 1,760 34.57%
-
NP to SH 7,877 5,365 8,921 7,558 4,891 15,247 2,492 21.13%
-
Tax Rate 28.76% 31.74% 18.61% 35.06% 27.91% 28.87% 56.74% -
Total Cost 228,096 224,058 207,830 214,062 192,734 216,917 256,963 -1.96%
-
Net Worth 127,142 124,309 122,977 119,176 116,117 114,848 104,999 3.23%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 4,776 4,771 4,796 2,740 5,029 5,063 53 111.66%
Div Payout % 60.64% 88.93% 53.77% 36.26% 102.83% 33.21% 2.13% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 127,142 124,309 122,977 119,176 116,117 114,848 104,999 3.23%
NOSH 136,712 136,603 136,641 136,984 138,235 133,544 129,629 0.89%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 4.39% 2.99% 4.76% 4.69% 3.46% 6.65% 0.68% -
ROE 6.20% 4.32% 7.25% 6.34% 4.21% 13.28% 2.37% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 174.50 169.07 159.70 163.95 144.42 174.01 199.59 -2.21%
EPS 5.76 3.93 6.53 5.52 3.54 11.42 1.92 20.08%
DPS 3.50 3.50 3.50 2.00 3.64 3.79 0.04 110.63%
NAPS 0.93 0.91 0.90 0.87 0.84 0.86 0.81 2.32%
Adjusted Per Share Value based on latest NOSH - 136,984
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 86.91 84.14 79.50 81.82 72.73 84.66 94.25 -1.34%
EPS 2.87 1.95 3.25 2.75 1.78 5.55 0.91 21.08%
DPS 1.74 1.74 1.75 1.00 1.83 1.84 0.02 110.42%
NAPS 0.4632 0.4529 0.448 0.4342 0.423 0.4184 0.3825 3.24%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.685 0.755 0.425 0.48 0.62 0.84 0.51 -
P/RPS 0.39 0.45 0.27 0.29 0.43 0.48 0.26 6.98%
P/EPS 11.89 19.22 6.51 8.70 17.52 7.36 26.53 -12.51%
EY 8.41 5.20 15.36 11.49 5.71 13.59 3.77 14.30%
DY 5.11 4.64 8.24 4.17 5.87 4.51 0.08 99.87%
P/NAPS 0.74 0.83 0.47 0.55 0.74 0.98 0.63 2.71%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 25/06/15 26/06/14 27/06/13 28/06/12 29/06/11 30/06/10 29/06/09 -
Price 0.72 0.73 0.51 0.46 0.55 0.77 0.48 -
P/RPS 0.41 0.43 0.32 0.28 0.38 0.44 0.24 9.33%
P/EPS 12.50 18.59 7.81 8.34 15.54 6.74 24.97 -10.88%
EY 8.00 5.38 12.80 11.99 6.43 14.83 4.01 12.19%
DY 4.86 4.79 6.86 4.35 6.62 4.92 0.09 94.35%
P/NAPS 0.77 0.80 0.57 0.53 0.65 0.90 0.59 4.53%

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