[JCY] YoY Annualized Quarter Result on 31-Mar-2014 [#2]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 12.97%
YoY- 246.97%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,639,334 1,970,896 1,993,330 1,904,268 1,556,496 2,271,236 1,672,672 -0.33%
PBT 130,746 80,286 207,072 139,124 -90,436 652,084 40,152 21.72%
Tax -15,780 -10,352 -4,394 -2,414 -2,580 -996 -212 104.96%
NP 114,966 69,934 202,678 136,710 -93,016 651,088 39,940 19.24%
-
NP to SH 114,966 69,934 202,678 136,710 -93,016 651,088 39,940 19.24%
-
Tax Rate 12.07% 12.89% 2.12% 1.74% - 0.15% 0.53% -
Total Cost 1,524,368 1,900,962 1,790,652 1,767,558 1,649,512 1,620,148 1,632,732 -1.13%
-
Net Worth 1,147,805 1,223,227 1,208,757 1,119,237 1,069,887 1,199,932 877,864 4.56%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 51,508 102,844 101,542 40,566 40,618 204,487 - -
Div Payout % 44.80% 147.06% 50.10% 29.67% 0.00% 31.41% - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,147,805 1,223,227 1,208,757 1,119,237 1,069,887 1,199,932 877,864 4.56%
NOSH 2,060,322 2,056,882 2,030,841 2,028,338 2,030,917 2,044,874 2,037,755 0.18%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.01% 3.55% 10.17% 7.18% -5.98% 28.67% 2.39% -
ROE 10.02% 5.72% 16.77% 12.21% -8.69% 54.26% 4.55% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 79.57 95.82 98.15 93.88 76.64 111.07 82.08 -0.51%
EPS 5.58 3.40 9.98 6.74 -4.58 31.84 1.96 19.03%
DPS 2.50 5.00 5.00 2.00 2.00 10.00 0.00 -
NAPS 0.5571 0.5947 0.5952 0.5518 0.5268 0.5868 0.4308 4.37%
Adjusted Per Share Value based on latest NOSH - 2,026,702
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 76.33 91.76 92.81 88.66 72.47 105.75 77.88 -0.33%
EPS 5.35 3.26 9.44 6.37 -4.33 30.31 1.86 19.23%
DPS 2.40 4.79 4.73 1.89 1.89 9.52 0.00 -
NAPS 0.5344 0.5695 0.5628 0.5211 0.4981 0.5587 0.4087 4.56%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.595 0.73 0.705 0.725 0.525 0.54 0.75 -
P/RPS 0.75 0.76 0.72 0.77 0.69 0.49 0.91 -3.16%
P/EPS 10.66 21.47 7.06 10.76 -11.46 1.70 38.27 -19.17%
EY 9.38 4.66 14.16 9.30 -8.72 58.96 2.61 23.73%
DY 4.20 6.85 7.09 2.76 3.81 18.52 0.00 -
P/NAPS 1.07 1.23 1.18 1.31 1.00 0.92 1.74 -7.77%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 18/05/17 19/05/16 20/05/15 19/05/14 22/05/13 17/05/12 18/05/11 -
Price 0.665 0.665 0.77 0.745 0.65 0.54 0.65 -
P/RPS 0.84 0.69 0.78 0.79 0.85 0.49 0.79 1.02%
P/EPS 11.92 19.56 7.72 11.05 -14.19 1.70 33.16 -15.66%
EY 8.39 5.11 12.96 9.05 -7.05 58.96 3.02 18.54%
DY 3.76 7.52 6.49 2.68 3.08 18.52 0.00 -
P/NAPS 1.19 1.12 1.29 1.35 1.23 0.92 1.51 -3.88%

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