[JCY] QoQ TTM Result on 31-Mar-2012 [#2]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 89.45%
YoY- 533.17%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,059,079 2,241,289 2,148,508 1,970,537 1,791,385 1,671,255 1,706,211 13.28%
PBT 241,079 428,756 456,742 319,810 168,873 13,844 -31,063 -
Tax -1,964 -1,460 -644 -770 -467 -378 -6,004 -52.36%
NP 239,115 427,296 456,098 319,040 168,406 13,466 -37,067 -
-
NP to SH 239,115 427,296 456,098 319,040 168,406 13,466 -37,067 -
-
Tax Rate 0.81% 0.34% 0.14% 0.24% 0.28% 2.73% - -
Total Cost 1,819,964 1,813,993 1,692,410 1,651,497 1,622,979 1,657,789 1,743,278 2.89%
-
Net Worth 1,082,846 1,120,636 1,279,002 1,199,277 1,047,958 887,243 848,676 17.55%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 182,980 162,721 102,277 40,875 - - - -
Div Payout % 76.52% 38.08% 22.42% 12.81% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,082,846 1,120,636 1,279,002 1,199,277 1,047,958 887,243 848,676 17.55%
NOSH 2,025,905 2,014,807 2,046,731 2,043,759 2,045,994 2,049,534 2,042,051 -0.52%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.61% 19.06% 21.23% 16.19% 9.40% 0.81% -2.17% -
ROE 22.08% 38.13% 35.66% 26.60% 16.07% 1.52% -4.37% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 101.64 111.24 104.97 96.42 87.56 81.54 83.55 13.89%
EPS 11.80 21.21 22.28 15.61 8.23 0.66 -1.82 -
DPS 9.00 8.00 5.00 2.00 0.00 0.00 0.00 -
NAPS 0.5345 0.5562 0.6249 0.5868 0.5122 0.4329 0.4156 18.17%
Adjusted Per Share Value based on latest NOSH - 2,043,759
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 95.87 104.36 100.04 91.75 83.41 77.82 79.44 13.28%
EPS 11.13 19.90 21.24 14.86 7.84 0.63 -1.73 -
DPS 8.52 7.58 4.76 1.90 0.00 0.00 0.00 -
NAPS 0.5042 0.5218 0.5955 0.5584 0.4879 0.4131 0.3952 17.54%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.62 0.78 1.54 0.54 0.54 0.415 0.60 -
P/RPS 0.61 0.70 1.47 0.56 0.62 0.51 0.72 -10.41%
P/EPS 5.25 3.68 6.91 3.46 6.56 63.16 -33.05 -
EY 19.04 27.19 14.47 28.91 15.24 1.58 -3.03 -
DY 14.52 10.26 3.25 3.70 0.00 0.00 0.00 -
P/NAPS 1.16 1.40 2.46 0.92 1.05 0.96 1.44 -13.36%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 21/11/12 16/08/12 17/05/12 08/02/12 29/11/11 22/08/11 -
Price 0.59 0.85 1.47 0.54 0.54 0.54 0.47 -
P/RPS 0.58 0.76 1.40 0.56 0.62 0.66 0.56 2.35%
P/EPS 5.00 4.01 6.60 3.46 6.56 82.19 -25.89 -
EY 20.00 24.95 15.16 28.91 15.24 1.22 -3.86 -
DY 15.25 9.41 3.40 3.70 0.00 0.00 0.00 -
P/NAPS 1.10 1.53 2.35 0.92 1.05 1.25 1.13 -1.76%

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