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

Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 1.92%
YoY- 34.25%
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 528,155 465,893 479,754 508,797 487,868 462,406 452,630 10.80%
PBT 43,877 70,038 33,654 52,489 51,047 27,617 25,632 42.95%
Tax -2,482 5,569 -1,100 -1,337 -860 -11,116 -603 156.17%
NP 41,395 75,607 32,554 51,152 50,187 16,501 25,029 39.72%
-
NP to SH 41,395 75,607 32,554 51,152 50,187 16,501 25,029 39.72%
-
Tax Rate 5.66% -7.95% 3.27% 2.55% 1.68% 40.25% 2.35% -
Total Cost 486,760 390,286 447,200 457,645 437,681 445,905 427,601 8.99%
-
Net Worth 1,260,908 1,288,588 1,230,909 1,208,161 1,162,834 1,125,560 1,119,386 8.23%
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 61,302 25,592 25,373 20,318 20,383 25,435 0.46%
Div Payout % 61.88% 81.08% 78.62% 49.60% 40.49% 123.53% 101.63% -
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 1,288,588 1,230,909 1,208,161 1,162,834 1,125,560 1,119,386 8.23%
NOSH 2,049,257 2,043,432 2,047,421 2,029,841 2,031,862 2,038,320 2,034,878 0.46%
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% 16.23% 6.79% 10.05% 10.29% 3.57% 5.53% -
ROE 3.28% 5.87% 2.64% 4.23% 4.32% 1.47% 2.24% -
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 22.80 23.43 25.07 24.01 22.69 22.24 10.29%
EPS 2.02 3.70 1.59 2.52 2.47 0.81 1.23 39.07%
DPS 1.25 3.00 1.25 1.25 1.00 1.00 1.25 0.00%
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 21.69 22.34 23.69 22.71 21.53 21.07 10.81%
EPS 1.93 3.52 1.52 2.38 2.34 0.77 1.17 39.48%
DPS 1.19 2.85 1.19 1.18 0.95 0.95 1.18 0.56%
NAPS 0.5871 0.60 0.5731 0.5625 0.5414 0.524 0.5212 8.23%
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 2.94 3.01 2.81 2.27 2.80 3.15 3.55%
P/EPS 42.33 18.11 44.34 27.98 22.06 78.44 56.91 -17.86%
EY 2.36 5.52 2.26 3.57 4.53 1.27 1.76 21.53%
DY 1.46 4.48 1.77 1.77 1.83 1.57 1.79 -12.67%
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 3.86 2.77 3.07 3.02 2.45 3.19 -8.52%
P/EPS 35.64 23.78 40.88 30.56 29.35 68.56 57.72 -27.42%
EY 2.81 4.20 2.45 3.27 3.41 1.46 1.73 38.05%
DY 1.74 3.41 1.92 1.62 1.38 1.80 1.76 -0.75%
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