[JCY] QoQ Quarter Result on 30-Jun-2015 [#3]

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Quarter Result
Revenue	457,293	528,155	465,893	479,754	508,797	487,868	462,406	-0.73%
YoY %	-13.42%	13.36%	-2.89%	-5.71%	4.29%	5.51%	-	-
Horiz. %	98.89%	114.22%	100.75%	103.75%	110.03%	105.51%	100.00%	-
PBT	-3,734	43,877	70,038	33,654	52,489	51,047	27,617	-
YoY %	-108.51%	-37.35%	108.11%	-35.88%	2.82%	84.84%	-	-
Horiz. %	-13.52%	158.88%	253.60%	121.86%	190.06%	184.84%	100.00%	-
Tax	-2,694	-2,482	5,569	-1,100	-1,337	-860	-11,116	-61.09%
YoY %	-8.54%	-144.57%	606.27%	17.73%	-55.47%	92.26%	-	-
Horiz. %	24.24%	22.33%	-50.10%	9.90%	12.03%	7.74%	100.00%	-
NP	-6,428	41,395	75,607	32,554	51,152	50,187	16,501	-
YoY %	-115.53%	-45.25%	132.25%	-36.36%	1.92%	204.15%	-	-
Horiz. %	-38.96%	250.86%	458.20%	197.29%	309.99%	304.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-6,428	41,395	75,607	32,554	51,152	50,187	16,501	-
YoY %	-115.53%	-45.25%	132.25%	-36.36%	1.92%	204.15%	-	-
Horiz. %	-38.96%	250.86%	458.20%	197.29%	309.99%	304.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	5.66%	-7.95%	3.27%	2.55%	1.68%	40.25%	-
YoY %	-	171.19%	-343.12%	28.24%	51.79%	-95.83%	-	-
Horiz. %	-	14.06%	-19.75%	8.12%	6.34%	4.17%	100.00%	-
Total Cost	463,721	486,760	390,286	447,200	457,645	437,681	445,905	2.64%
YoY %	-4.73%	24.72%	-12.73%	-2.28%	4.56%	-1.84%	-	-
Horiz. %	104.00%	109.16%	87.53%	100.29%	102.63%	98.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,233,139	1,260,908	1,288,588	1,230,909	1,208,161	1,162,834	1,125,560	6.26%
YoY %	-2.20%	-2.15%	4.69%	1.88%	3.90%	3.31%	-	-
Horiz. %	109.56%	112.02%	114.48%	109.36%	107.34%	103.31%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	25,919	25,615	61,302	25,592	25,373	20,318	20,383	17.35%
YoY %	1.19%	-58.22%	139.54%	0.86%	24.88%	-0.32%	-	-
Horiz. %	127.16%	125.67%	300.75%	125.56%	124.48%	99.68%	100.00%	-
Div Payout %	0.00%	61.88%	81.08%	78.62%	49.60%	40.49%	123.53%	-
YoY %	0.00%	-23.68%	3.13%	58.51%	22.50%	-67.22%	-	-
Horiz. %	0.00%	50.09%	65.64%	63.64%	40.15%	32.78%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	1,233,139	1,260,908	1,288,588	1,230,909	1,208,161	1,162,834	1,125,560	6.26%
YoY %	-2.20%	-2.15%	4.69%	1.88%	3.90%	3.31%	-	-
Horiz. %	109.56%	112.02%	114.48%	109.36%	107.34%	103.31%	100.00%	-
NOSH	2,073,548	2,049,257	2,043,432	2,047,421	2,029,841	2,031,862	2,038,320	1.14%
YoY %	1.19%	0.29%	-0.19%	0.87%	-0.10%	-0.32%	-	-
Horiz. %	101.73%	100.54%	100.25%	100.45%	99.58%	99.68%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	-1.41%	7.84%	16.23%	6.79%	10.05%	10.29%	3.57%	-
YoY %	-117.98%	-51.69%	139.03%	-32.44%	-2.33%	188.24%	-	-
Horiz. %	-39.50%	219.61%	454.62%	190.20%	281.51%	288.24%	100.00%	-
ROE	-0.52%	3.28%	5.87%	2.64%	4.23%	4.32%	1.47%	-
YoY %	-115.85%	-44.12%	122.35%	-37.59%	-2.08%	193.88%	-	-
Horiz. %	-35.37%	223.13%	399.32%	179.59%	287.76%	293.88%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	22.05	25.77	22.80	23.43	25.07	24.01	22.69	-1.88%
YoY %	-14.44%	13.03%	-2.69%	-6.54%	4.41%	5.82%	-	-
Horiz. %	97.18%	113.57%	100.48%	103.26%	110.49%	105.82%	100.00%	-
EPS	-0.31	2.02	3.70	1.59	2.52	2.47	0.81	-
YoY %	-115.35%	-45.41%	132.70%	-36.90%	2.02%	204.94%	-	-
Horiz. %	-38.27%	249.38%	456.79%	196.30%	311.11%	304.94%	100.00%	-
DPS	1.25	1.25	3.00	1.25	1.25	1.00	1.00	16.02%
YoY %	0.00%	-58.33%	140.00%	0.00%	25.00%	0.00%	-	-
Horiz. %	125.00%	125.00%	300.00%	125.00%	125.00%	100.00%	100.00%	-
NAPS	0.5947	0.6153	0.6306	0.6012	0.5952	0.5723	0.5522	5.06%
YoY %	-3.35%	-2.43%	4.89%	1.01%	4.00%	3.64%	-	-
Horiz. %	107.70%	111.43%	114.20%	108.87%	107.79%	103.64%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,047,421
RPS	21.29	24.59	21.69	22.34	23.69	22.71	21.53	-0.74%
YoY %	-13.42%	13.37%	-2.91%	-5.70%	4.32%	5.48%	-	-
Horiz. %	98.89%	114.21%	100.74%	103.76%	110.03%	105.48%	100.00%	-
EPS	-0.30	1.93	3.52	1.52	2.38	2.34	0.77	-
YoY %	-115.54%	-45.17%	131.58%	-36.13%	1.71%	203.90%	-	-
Horiz. %	-38.96%	250.65%	457.14%	197.40%	309.09%	303.90%	100.00%	-
DPS	1.21	1.19	2.85	1.19	1.18	0.95	0.95	17.48%
YoY %	1.68%	-58.25%	139.50%	0.85%	24.21%	0.00%	-	-
Horiz. %	127.37%	125.26%	300.00%	125.26%	124.21%	100.00%	100.00%	-
NAPS	0.5741	0.5871	0.60	0.5731	0.5625	0.5414	0.524	6.27%
YoY %	-2.21%	-2.15%	4.69%	1.88%	3.90%	3.32%	-	-
Horiz. %	109.56%	112.04%	114.50%	109.37%	107.35%	103.32%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	0.73	0.855	0.67	0.705	0.705	0.545	0.635	-
P/RPS	3.31	3.32	2.94	3.01	2.81	2.27	2.80	11.78%
YoY %	-0.30%	12.93%	-2.33%	7.12%	23.79%	-18.93%	-	-
Horiz. %	118.21%	118.57%	105.00%	107.50%	100.36%	81.07%	100.00%	-
P/EPS	-235.48	42.33	18.11	44.34	27.98	22.06	78.44	-
YoY %	-656.30%	133.74%	-59.16%	58.47%	26.84%	-71.88%	-	-
Horiz. %	-300.20%	53.96%	23.09%	56.53%	35.67%	28.12%	100.00%	-
EY	-0.42	2.36	5.52	2.26	3.57	4.53	1.27	-
YoY %	-117.80%	-57.25%	144.25%	-36.69%	-21.19%	256.69%	-	-
Horiz. %	-33.07%	185.83%	434.65%	177.95%	281.10%	356.69%	100.00%	-
DY	1.71	1.46	4.48	1.77	1.77	1.83	1.57	5.85%
YoY %	17.12%	-67.41%	153.11%	0.00%	-3.28%	16.56%	-	-
Horiz. %	108.92%	92.99%	285.35%	112.74%	112.74%	116.56%	100.00%	-
P/NAPS	1.23	1.39	1.06	1.17	1.18	0.95	1.15	4.58%
YoY %	-11.51%	31.13%	-9.40%	-0.85%	24.21%	-17.39%	-	-
Horiz. %	106.96%	120.87%	92.17%	101.74%	102.61%	82.61%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	19/05/16	26/02/16	23/11/15	19/08/15	20/05/15	13/02/15	26/11/14	-
Price	0.665	0.72	0.88	0.65	0.77	0.725	0.555	-
P/RPS	3.02	2.79	3.86	2.77	3.07	3.02	2.45	14.94%
YoY %	8.24%	-27.72%	39.35%	-9.77%	1.66%	23.27%	-	-
Horiz. %	123.27%	113.88%	157.55%	113.06%	125.31%	123.27%	100.00%	-
P/EPS	-214.52	35.64	23.78	40.88	30.56	29.35	68.56	-
YoY %	-701.91%	49.87%	-41.83%	33.77%	4.12%	-57.19%	-	-
Horiz. %	-312.89%	51.98%	34.68%	59.63%	44.57%	42.81%	100.00%	-
EY	-0.47	2.81	4.20	2.45	3.27	3.41	1.46	-
YoY %	-116.73%	-33.10%	71.43%	-25.08%	-4.11%	133.56%	-	-
Horiz. %	-32.19%	192.47%	287.67%	167.81%	223.97%	233.56%	100.00%	-
DY	1.88	1.74	3.41	1.92	1.62	1.38	1.80	2.93%
YoY %	8.05%	-48.97%	77.60%	18.52%	17.39%	-23.33%	-	-
Horiz. %	104.44%	96.67%	189.44%	106.67%	90.00%	76.67%	100.00%	-
P/NAPS	1.12	1.17	1.40	1.08	1.29	1.27	1.01	7.12%
YoY %	-4.27%	-16.43%	29.63%	-16.28%	1.57%	25.74%	-	-
Horiz. %	110.89%	115.84%	138.61%	106.93%	127.72%	125.74%	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