[JCY] QoQ Annualized Quarter Result on 31-Dec-2016 [#1]

Stock

[JCY] JCY INTERNATIONAL BERHAD

Announcement Date

21-Feb-2017

Admission Sponsor

Sponsor

Financial Year

30-Sep-2017

Quarter

31-Dec-2016 [#1]

Profit Trend

QoQ- 2146.95%

YoY- 1.64%

Quarter Report

Interim Financial Statements - 2017Q1.pdf

Latest QR

Upcoming QR

JCY's Result

JCY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Annualized Quarter Result
Revenue	1,599,391	1,613,156	1,639,334	1,652,012	1,740,493	1,772,385	1,970,896	-12.98%
YoY %	-0.85%	-1.60%	-0.77%	-5.08%	-1.80%	-10.07%	-	-
Horiz. %	81.15%	81.85%	83.18%	83.82%	88.31%	89.93%	100.00%	-
PBT	48,910	69,865	130,746	182,080	-6,924	19,918	80,286	-28.11%
YoY %	-29.99%	-46.56%	-28.19%	2,729.69%	-134.76%	-75.19%	-	-
Horiz. %	60.92%	87.02%	162.85%	226.79%	-8.62%	24.81%	100.00%	-
Tax	-5,308	-6,533	-15,780	-13,780	-1,298	-11,429	-10,352	-35.91%
YoY %	18.75%	58.60%	-14.51%	-961.63%	88.64%	-10.40%	-	-
Horiz. %	51.28%	63.11%	152.43%	133.11%	12.54%	110.40%	100.00%	-
NP	43,602	63,332	114,966	168,300	-8,222	8,489	69,934	-26.99%
YoY %	-31.15%	-44.91%	-31.69%	2,146.95%	-196.85%	-87.86%	-	-
Horiz. %	62.35%	90.56%	164.39%	240.66%	-11.76%	12.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,602	63,332	114,966	168,300	-8,222	8,489	69,934	-26.99%
YoY %	-31.15%	-44.91%	-31.69%	2,146.95%	-196.85%	-87.86%	-	-
Horiz. %	62.35%	90.56%	164.39%	240.66%	-11.76%	12.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.85%	9.35%	12.07%	7.57%	-	57.38%	12.89%	-
YoY %	16.04%	-22.54%	59.45%	0.00%	-	345.15%	-	-
Horiz. %	84.17%	72.54%	93.64%	58.73%	-	445.15%	100.00%	-
Total Cost	1,555,789	1,549,824	1,524,368	1,483,712	1,748,715	1,763,896	1,900,962	-12.49%
YoY %	0.38%	1.67%	2.74%	-15.15%	-0.86%	-7.21%	-	-
Horiz. %	81.84%	81.53%	80.19%	78.05%	91.99%	92.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,091,459	1,109,762	1,147,805	1,159,464	1,133,197	1,168,857	1,223,227	-7.31%
YoY %	-1.65%	-3.31%	-1.01%	2.32%	-3.05%	-4.44%	-	-
Horiz. %	89.23%	90.72%	93.83%	94.79%	92.64%	95.56%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	77,284	89,303	51,508	103,008	102,774	102,693	102,844	-17.32%
YoY %	-13.46%	73.38%	-50.00%	0.23%	0.08%	-0.15%	-	-
Horiz. %	75.15%	86.83%	50.08%	100.16%	99.93%	99.85%	100.00%	-
Div Payout %	177.25%	141.01%	44.80%	61.21%	0.00%	1,209.68%	147.06%	-
YoY %	25.70%	214.75%	-26.81%	0.00%	0.00%	722.58%	-	-
Horiz. %	120.53%	95.89%	30.46%	41.62%	0.00%	822.58%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	1,091,459	1,109,762	1,147,805	1,159,464	1,133,197	1,168,857	1,223,227	-7.31%
YoY %	-1.65%	-3.31%	-1.01%	2.32%	-3.05%	-4.44%	-	-
Horiz. %	89.23%	90.72%	93.83%	94.79%	92.64%	95.56%	100.00%	-
NOSH	2,076,859	2,076,859	2,060,322	2,076,120	2,055,499	2,053,870	2,056,882	0.64%
YoY %	0.00%	0.80%	-0.76%	1.00%	0.08%	-0.15%	-	-
Horiz. %	100.97%	100.97%	100.17%	100.94%	99.93%	99.85%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	2.73%	3.93%	7.01%	10.19%	-0.47%	0.48%	3.55%	-
YoY %	-30.53%	-43.94%	-31.21%	2,268.09%	-197.92%	-86.48%	-	-
Horiz. %	76.90%	110.70%	197.46%	287.04%	-13.24%	13.52%	100.00%	-
ROE	3.99%	5.71%	10.02%	14.52%	-0.73%	0.73%	5.72%	-
YoY %	-30.12%	-43.01%	-30.99%	2,089.04%	-200.00%	-87.24%	-	-
Horiz. %	69.76%	99.83%	175.17%	253.85%	-12.76%	12.76%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	77.61	78.28	79.57	80.19	84.67	86.29	95.82	-13.09%
YoY %	-0.86%	-1.62%	-0.77%	-5.29%	-1.88%	-9.95%	-	-
Horiz. %	81.00%	81.69%	83.04%	83.69%	88.36%	90.05%	100.00%	-
EPS	2.12	3.08	5.58	8.16	-0.40	0.41	3.40	-26.99%
YoY %	-31.17%	-44.80%	-31.62%	2,140.00%	-197.56%	-87.94%	-	-
Horiz. %	62.35%	90.59%	164.12%	240.00%	-11.76%	12.06%	100.00%	-
DPS	3.75	4.33	2.50	5.00	5.00	5.00	5.00	-17.43%
YoY %	-13.39%	73.20%	-50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	75.00%	86.60%	50.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.5296	0.5385	0.5571	0.5628	0.5513	0.5691	0.5947	-7.43%
YoY %	-1.65%	-3.34%	-1.01%	2.09%	-3.13%	-4.30%	-	-
Horiz. %	89.05%	90.55%	93.68%	94.64%	92.70%	95.70%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,076,120
RPS	74.47	75.11	76.33	76.92	81.04	82.53	91.77	-12.98%
YoY %	-0.85%	-1.60%	-0.77%	-5.08%	-1.81%	-10.07%	-	-
Horiz. %	81.15%	81.85%	83.18%	83.82%	88.31%	89.93%	100.00%	-
EPS	2.03	2.95	5.35	7.84	-0.38	0.40	3.26	-27.05%
YoY %	-31.19%	-44.86%	-31.76%	2,163.16%	-195.00%	-87.73%	-	-
Horiz. %	62.27%	90.49%	164.11%	240.49%	-11.66%	12.27%	100.00%	-
DPS	3.60	4.16	2.40	4.80	4.79	4.78	4.79	-17.32%
YoY %	-13.46%	73.33%	-50.00%	0.21%	0.21%	-0.21%	-	-
Horiz. %	75.16%	86.85%	50.10%	100.21%	100.00%	99.79%	100.00%	-
NAPS	0.5082	0.5167	0.5344	0.5399	0.5276	0.5442	0.5696	-7.31%
YoY %	-1.65%	-3.31%	-1.02%	2.33%	-3.05%	-4.46%	-	-
Horiz. %	89.22%	90.71%	93.82%	94.79%	92.63%	95.54%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	0.515	0.58	0.595	0.49	0.53	0.60	0.73	-
P/RPS	0.66	0.74	0.75	0.61	0.63	0.70	0.76	-8.96%
YoY %	-10.81%	-1.33%	22.95%	-3.17%	-10.00%	-7.89%	-	-
Horiz. %	86.84%	97.37%	98.68%	80.26%	82.89%	92.11%	100.00%	-
P/EPS	24.34	18.87	10.66	6.00	-132.50	145.16	21.47	8.71%
YoY %	28.99%	77.02%	77.67%	104.53%	-191.28%	576.11%	-	-
Horiz. %	113.37%	87.89%	49.65%	27.95%	-617.14%	676.11%	100.00%	-
EY	4.11	5.30	9.38	16.67	-0.75	0.69	4.66	-8.02%
YoY %	-22.45%	-43.50%	-43.73%	2,322.67%	-208.70%	-85.19%	-	-
Horiz. %	88.20%	113.73%	201.29%	357.73%	-16.09%	14.81%	100.00%	-
DY	7.28	7.47	4.20	10.20	9.43	8.33	6.85	4.13%
YoY %	-2.54%	77.86%	-58.82%	8.17%	13.21%	21.61%	-	-
Horiz. %	106.28%	109.05%	61.31%	148.91%	137.66%	121.61%	100.00%	-
P/NAPS	0.97	1.08	1.07	0.87	0.96	1.05	1.23	-14.62%
YoY %	-10.19%	0.93%	22.99%	-9.38%	-8.57%	-14.63%	-	-
Horiz. %	78.86%	87.80%	86.99%	70.73%	78.05%	85.37%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	28/11/17	17/08/17	18/05/17	21/02/17	24/11/16	18/08/16	19/05/16	-
Price	0.48	0.585	0.665	0.62	0.54	0.635	0.665	-
P/RPS	0.62	0.75	0.84	0.77	0.64	0.74	0.69	-6.87%
YoY %	-17.33%	-10.71%	9.09%	20.31%	-13.51%	7.25%	-	-
Horiz. %	89.86%	108.70%	121.74%	111.59%	92.75%	107.25%	100.00%	-
P/EPS	22.69	19.04	11.92	7.59	-135.00	153.63	19.56	10.39%
YoY %	19.17%	59.73%	57.05%	105.62%	-187.87%	685.43%	-	-
Horiz. %	116.00%	97.34%	60.94%	38.80%	-690.18%	785.43%	100.00%	-
EY	4.41	5.25	8.39	13.18	-0.74	0.65	5.11	-9.34%
YoY %	-16.00%	-37.43%	-36.34%	1,881.08%	-213.85%	-87.28%	-	-
Horiz. %	86.30%	102.74%	164.19%	257.93%	-14.48%	12.72%	100.00%	-
DY	7.81	7.41	3.76	8.06	9.26	7.87	7.52	2.55%
YoY %	5.40%	97.07%	-53.35%	-12.96%	17.66%	4.65%	-	-
Horiz. %	103.86%	98.54%	50.00%	107.18%	123.14%	104.65%	100.00%	-
P/NAPS	0.91	1.09	1.19	1.10	0.98	1.12	1.12	-12.91%
YoY %	-16.51%	-8.40%	8.18%	12.24%	-12.50%	0.00%	-	-
Horiz. %	81.25%	97.32%	106.25%	98.21%	87.50%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos