[JCY] QoQ Cumulative Quarter Result on 31-Mar-2015 [#2]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 101.92%
YoY- 48.25%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 528,155 1,942,312 1,476,419 996,665 487,868 1,867,170 1,404,764 -47.81%
PBT 43,877 207,228 137,190 103,536 51,047 122,811 95,194 -40.24%
Tax -2,482 2,272 -3,297 -2,197 -860 -12,926 -1,810 23.35%
NP 41,395 209,500 133,893 101,339 50,187 109,885 93,384 -41.77%
-
NP to SH 41,395 209,500 133,893 101,339 50,187 109,885 93,384 -41.77%
-
Tax Rate 5.66% -1.10% 2.40% 2.12% 1.68% 10.53% 1.90% -
Total Cost 486,760 1,732,812 1,342,526 895,326 437,681 1,757,285 1,311,380 -48.25%
-
Net Worth 1,260,908 1,285,123 1,223,350 1,208,757 1,162,834 1,122,021 1,116,750 8.40%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 25,615 137,560 76,306 50,771 20,318 86,356 45,676 -31.92%
Div Payout % 61.88% 65.66% 56.99% 50.10% 40.49% 78.59% 48.91% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,260,908 1,285,123 1,223,350 1,208,757 1,162,834 1,122,021 1,116,750 8.40%
NOSH 2,049,257 2,037,937 2,034,848 2,030,841 2,031,862 2,031,912 2,030,086 0.62%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.84% 10.79% 9.07% 10.17% 10.29% 5.89% 6.65% -
ROE 3.28% 16.30% 10.94% 8.38% 4.32% 9.79% 8.36% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 25.77 95.31 72.56 49.08 24.01 91.89 69.20 -48.14%
EPS 2.02 10.28 6.58 4.99 2.47 5.41 4.60 -42.13%
DPS 1.25 6.75 3.75 2.50 1.00 4.25 2.25 -32.34%
NAPS 0.6153 0.6306 0.6012 0.5952 0.5723 0.5522 0.5501 7.73%
Adjusted Per Share Value based on latest NOSH - 2,029,841
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.59 90.43 68.74 46.40 22.71 86.93 65.40 -47.81%
EPS 1.93 9.75 6.23 4.72 2.34 5.12 4.35 -41.74%
DPS 1.19 6.40 3.55 2.36 0.95 4.02 2.13 -32.09%
NAPS 0.5871 0.5983 0.5696 0.5628 0.5414 0.5224 0.5199 8.41%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.855 0.67 0.705 0.705 0.545 0.635 0.70 -
P/RPS 3.32 0.70 0.97 1.44 2.27 0.69 1.01 120.59%
P/EPS 42.33 6.52 10.71 14.13 22.06 11.74 15.22 97.39%
EY 2.36 15.34 9.33 7.08 4.53 8.52 6.57 -49.37%
DY 1.46 10.07 5.32 3.55 1.83 6.69 3.21 -40.77%
P/NAPS 1.39 1.06 1.17 1.18 0.95 1.15 1.27 6.18%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 23/11/15 19/08/15 20/05/15 13/02/15 26/11/14 21/08/14 -
Price 0.72 0.88 0.65 0.77 0.725 0.555 0.71 -
P/RPS 2.79 0.92 0.90 1.57 3.02 0.60 1.03 93.96%
P/EPS 35.64 8.56 9.88 15.43 29.35 10.26 15.43 74.46%
EY 2.81 11.68 10.12 6.48 3.41 9.74 6.48 -42.62%
DY 1.74 7.67 5.77 3.25 1.38 7.66 3.17 -32.88%
P/NAPS 1.17 1.40 1.08 1.29 1.27 1.01 1.29 -6.28%

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