[JAYCORP] YoY TTM Result on 31-Oct-2009 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 31.15%
YoY- 1405.88%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 239,087 196,519 216,068 232,754 281,480 310,142 239,882 -0.05%
PBT 14,874 8,371 14,325 23,287 2,164 19,882 10,022 6.79%
Tax -3,360 -4,230 -3,462 -5,514 -3,150 -4,320 -2,846 2.80%
NP 11,514 4,141 10,863 17,773 -986 15,562 7,176 8.19%
-
NP to SH 9,732 2,940 9,283 16,128 1,071 14,100 7,610 4.18%
-
Tax Rate 22.59% 50.53% 24.17% 23.68% 145.56% 21.73% 28.40% -
Total Cost 227,573 192,378 205,205 214,981 282,466 294,580 232,706 -0.37%
-
Net Worth 121,123 115,056 118,142 111,999 108,573 109,110 103,009 2.73%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 4,796 2,740 10,041 116 53 5,376 5,553 -2.41%
Div Payout % 49.29% 93.22% 108.17% 0.72% 4.95% 38.13% 72.98% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 121,123 115,056 118,142 111,999 108,573 109,110 103,009 2.73%
NOSH 136,093 136,972 137,374 127,272 134,041 133,062 137,345 -0.15%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 4.82% 2.11% 5.03% 7.64% -0.35% 5.02% 2.99% -
ROE 8.03% 2.56% 7.86% 14.40% 0.99% 12.92% 7.39% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 175.68 143.47 157.28 182.88 210.00 233.08 174.66 0.09%
EPS 7.15 2.15 6.76 12.67 0.80 10.60 5.54 4.33%
DPS 3.50 2.00 7.31 0.09 0.04 4.00 4.00 -2.19%
NAPS 0.89 0.84 0.86 0.88 0.81 0.82 0.75 2.89%
Adjusted Per Share Value based on latest NOSH - 127,272
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 87.10 71.59 78.71 84.79 102.54 112.98 87.39 -0.05%
EPS 3.55 1.07 3.38 5.88 0.39 5.14 2.77 4.21%
DPS 1.75 1.00 3.66 0.04 0.02 1.96 2.02 -2.36%
NAPS 0.4413 0.4192 0.4304 0.408 0.3955 0.3975 0.3753 2.73%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.51 0.50 0.73 0.71 0.55 0.68 0.73 -
P/RPS 0.29 0.35 0.46 0.39 0.26 0.29 0.42 -5.98%
P/EPS 7.13 23.29 10.80 5.60 68.84 6.42 13.18 -9.72%
EY 14.02 4.29 9.26 17.85 1.45 15.58 7.59 10.75%
DY 6.86 4.00 10.01 0.13 0.07 5.88 5.48 3.81%
P/NAPS 0.57 0.60 0.85 0.81 0.68 0.83 0.97 -8.47%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 13/12/12 16/12/11 14/12/10 15/12/09 15/12/08 06/12/07 29/12/06 -
Price 0.51 0.50 0.73 0.75 0.51 0.68 0.81 -
P/RPS 0.29 0.35 0.46 0.41 0.24 0.29 0.46 -7.39%
P/EPS 7.13 23.29 10.80 5.92 63.83 6.42 14.62 -11.26%
EY 14.02 4.29 9.26 16.90 1.57 15.58 6.84 12.69%
DY 6.86 4.00 10.01 0.12 0.08 5.88 4.94 5.61%
P/NAPS 0.57 0.60 0.85 0.85 0.63 0.83 1.08 -10.09%

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