[JAYCORP] YoY TTM Result on 30-Apr-2018 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- -37.22%
YoY- -42.42%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
TTM Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 390,397 302,324 318,097 303,799 300,418 290,584 238,559 8.54%
PBT 47,013 24,910 31,459 18,636 29,847 24,051 14,687 21.37%
Tax -10,830 -8,156 -8,587 -3,284 -6,039 -6,105 -4,224 16.97%
NP 36,183 16,754 22,872 15,352 23,808 17,946 10,463 22.94%
-
NP to SH 36,103 17,011 19,794 13,002 22,581 17,788 7,877 28.85%
-
Tax Rate 23.04% 32.74% 27.30% 17.62% 20.23% 25.38% 28.76% -
Total Cost 354,214 285,570 295,225 288,447 276,610 272,638 228,096 7.60%
-
Net Worth 179,049 163,251 155,341 147,453 151,789 139,537 127,142 5.86%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 15,504 9,455 10,877 8,209 20,497 5,476 4,776 21.66%
Div Payout % 42.94% 55.59% 54.95% 63.14% 90.77% 30.79% 60.64% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 179,049 163,251 155,341 147,453 151,789 139,537 127,142 5.86%
NOSH 137,250 137,250 137,250 137,250 136,747 136,801 136,712 0.06%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 9.27% 5.54% 7.19% 5.05% 7.92% 6.18% 4.39% -
ROE 20.16% 10.42% 12.74% 8.82% 14.88% 12.75% 6.20% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 289.99 224.08 235.49 222.51 219.69 212.41 174.50 8.82%
EPS 26.82 12.61 14.65 9.52 16.51 13.00 5.76 29.19%
DPS 11.50 7.00 8.00 6.00 15.00 4.00 3.50 21.90%
NAPS 1.33 1.21 1.15 1.08 1.11 1.02 0.93 6.13%
Adjusted Per Share Value based on latest NOSH - 137,250
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 142.22 110.14 115.88 110.67 109.44 105.86 86.91 8.54%
EPS 13.15 6.20 7.21 4.74 8.23 6.48 2.87 28.84%
DPS 5.65 3.44 3.96 2.99 7.47 2.00 1.74 21.66%
NAPS 0.6523 0.5947 0.5659 0.5372 0.553 0.5083 0.4632 5.86%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 1.70 0.80 0.935 0.90 1.34 0.965 0.685 -
P/RPS 0.59 0.36 0.40 0.40 0.61 0.45 0.39 7.13%
P/EPS 6.34 6.35 6.38 9.45 8.11 7.42 11.89 -9.94%
EY 15.78 15.76 15.67 10.58 12.32 13.47 8.41 11.04%
DY 6.76 8.75 8.56 6.67 11.19 4.15 5.11 4.76%
P/NAPS 1.28 0.66 0.81 0.83 1.21 0.95 0.74 9.55%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 29/06/21 18/06/20 20/06/19 28/06/18 23/06/17 24/06/16 25/06/15 -
Price 1.66 0.845 1.05 0.865 1.36 1.04 0.72 -
P/RPS 0.57 0.38 0.45 0.39 0.62 0.49 0.41 5.63%
P/EPS 6.19 6.70 7.17 9.08 8.24 8.00 12.50 -11.04%
EY 16.16 14.92 13.96 11.01 12.14 12.50 8.00 12.42%
DY 6.93 8.28 7.62 6.94 11.03 3.85 4.86 6.08%
P/NAPS 1.25 0.70 0.91 0.80 1.23 1.02 0.77 8.40%

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