[JAYCORP] YoY TTM Result on 31-Jul-2007 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 68.39%
YoY- 46.66%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
TTM Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 227,414 252,657 283,531 282,936 236,610 191,080 133,654 9.25%
PBT 18,229 19,293 4,381 17,622 11,025 14,962 11,966 7.26%
Tax -3,618 -5,457 -3,161 -4,143 -2,797 -4,443 -2,580 5.79%
NP 14,611 13,836 1,220 13,479 8,228 10,519 9,386 7.65%
-
NP to SH 13,924 12,297 3,325 12,161 8,292 10,519 9,386 6.79%
-
Tax Rate 19.85% 28.28% 72.15% 23.51% 25.37% 29.70% 21.56% -
Total Cost 212,803 238,821 282,311 269,457 228,382 180,561 124,268 9.37%
-
Net Worth 116,682 107,490 106,064 106,176 101,357 94,287 83,664 5.69%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 10,041 5,180 53 5,376 11,038 10,164 2,692 24.52%
Div Payout % 72.11% 42.13% 1.59% 44.21% 133.13% 96.63% 28.69% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 116,682 107,490 106,064 106,176 101,357 94,287 83,664 5.69%
NOSH 134,117 129,506 132,580 134,401 138,846 134,696 107,262 3.79%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 6.42% 5.48% 0.43% 4.76% 3.48% 5.51% 7.02% -
ROE 11.93% 11.44% 3.13% 11.45% 8.18% 11.16% 11.22% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 169.56 195.09 213.86 210.52 170.41 141.86 124.60 5.26%
EPS 10.38 9.50 2.51 9.05 5.97 7.81 8.75 2.88%
DPS 7.49 4.00 0.04 4.00 8.00 7.55 2.50 20.05%
NAPS 0.87 0.83 0.80 0.79 0.73 0.70 0.78 1.83%
Adjusted Per Share Value based on latest NOSH - 134,401
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 82.85 92.04 103.29 103.07 86.20 69.61 48.69 9.25%
EPS 5.07 4.48 1.21 4.43 3.02 3.83 3.42 6.77%
DPS 3.66 1.89 0.02 1.96 4.02 3.70 0.98 24.54%
NAPS 0.4251 0.3916 0.3864 0.3868 0.3692 0.3435 0.3048 5.69%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.77 0.50 0.68 0.75 0.70 0.77 1.60 -
P/RPS 0.45 0.26 0.32 0.36 0.41 0.54 1.28 -15.98%
P/EPS 7.42 5.27 27.11 8.29 11.72 9.86 18.28 -13.94%
EY 13.48 18.99 3.69 12.06 8.53 10.14 5.47 16.21%
DY 9.72 8.00 0.06 5.33 11.43 9.80 1.56 35.63%
P/NAPS 0.89 0.60 0.85 0.95 0.96 1.10 2.05 -12.97%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 29/09/10 30/09/09 26/09/08 28/09/07 02/10/06 30/09/05 27/09/04 -
Price 0.75 0.74 0.57 0.66 0.75 0.75 1.19 -
P/RPS 0.44 0.38 0.27 0.31 0.44 0.53 0.96 -12.18%
P/EPS 7.22 7.79 22.73 7.29 12.56 9.60 13.60 -10.01%
EY 13.84 12.83 4.40 13.71 7.96 10.41 7.35 11.11%
DY 9.98 5.41 0.07 6.06 10.67 10.06 2.10 29.64%
P/NAPS 0.86 0.89 0.71 0.84 1.03 1.07 1.53 -9.15%

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