[JCY] YoY Annualized Quarter Result on 31-Dec-2011 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
08-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- 4725.55%
YoY- 2062.57%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,951,472 1,907,252 1,507,296 2,236,136 1,755,616 2,112,808 1,719,168 2.13%
PBT 204,188 123,424 -100,372 650,336 30,220 311,152 96,100 13.37%
Tax -3,440 -2,412 -2,544 -528 -172 -1,288 -100 80.29%
NP 200,748 121,012 -102,916 649,808 30,048 309,864 96,000 13.07%
-
NP to SH 200,748 121,012 -102,916 649,808 30,048 309,864 96,000 13.07%
-
Tax Rate 1.68% 1.95% - 0.08% 0.57% 0.41% 0.10% -
Total Cost 1,750,724 1,786,240 1,610,212 1,586,328 1,725,568 1,802,944 1,623,168 1.26%
-
Net Worth 1,162,834 1,107,990 1,082,846 1,047,958 876,264 832,759 0 -
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 81,274 - 81,036 163,679 - - - -
Div Payout % 40.49% - 0.00% 25.19% - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,162,834 1,107,990 1,082,846 1,047,958 876,264 832,759 0 -
NOSH 2,031,862 2,030,402 2,025,905 2,045,994 2,030,270 1,936,650 2,400,000 -2.73%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 10.29% 6.34% -6.83% 29.06% 1.71% 14.67% 5.58% -
ROE 17.26% 10.92% -9.50% 62.01% 3.43% 37.21% 0.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 96.04 93.93 74.40 109.29 86.47 109.10 71.63 5.00%
EPS 9.88 5.96 -5.08 31.76 1.48 16.00 4.00 16.25%
DPS 4.00 0.00 4.00 8.00 0.00 0.00 0.00 -
NAPS 0.5723 0.5457 0.5345 0.5122 0.4316 0.43 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,045,994
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 90.86 88.80 70.18 104.12 81.74 98.37 80.05 2.13%
EPS 9.35 5.63 -4.79 30.26 1.40 14.43 4.47 13.08%
DPS 3.78 0.00 3.77 7.62 0.00 0.00 0.00 -
NAPS 0.5414 0.5159 0.5042 0.4879 0.408 0.3877 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 - - -
Price 0.545 0.635 0.62 0.54 0.81 0.00 0.00 -
P/RPS 0.57 0.68 0.83 0.49 0.94 0.00 0.00 -
P/EPS 5.52 10.65 -12.20 1.70 54.73 0.00 0.00 -
EY 18.13 9.39 -8.19 58.81 1.83 0.00 0.00 -
DY 7.34 0.00 6.45 14.81 0.00 0.00 0.00 -
P/NAPS 0.95 1.16 1.16 1.05 1.88 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 13/02/15 20/02/14 21/02/13 08/02/12 25/02/11 23/02/10 - -
Price 0.725 0.745 0.59 0.54 0.65 0.00 0.00 -
P/RPS 0.75 0.79 0.79 0.49 0.75 0.00 0.00 -
P/EPS 7.34 12.50 -11.61 1.70 43.92 0.00 0.00 -
EY 13.63 8.00 -8.61 58.81 2.28 0.00 0.00 -
DY 5.52 0.00 6.78 14.81 0.00 0.00 0.00 -
P/NAPS 1.27 1.37 1.10 1.05 1.51 0.00 0.00 -

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
Post a Comment