[JCY] YoY Cumulative Quarter Result on 31-Dec-2013 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 149.1%
YoY- 217.58%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 413,003 528,155 487,868 476,813 376,824 559,034 438,904 -1.00%
PBT 45,520 43,877 51,047 30,856 -25,093 162,584 7,555 34.85%
Tax -3,445 -2,482 -860 -603 -636 -132 -43 107.49%
NP 42,075 41,395 50,187 30,253 -25,729 162,452 7,512 33.22%
-
NP to SH 42,075 41,395 50,187 30,253 -25,729 162,452 7,512 33.22%
-
Tax Rate 7.57% 5.66% 1.68% 1.95% - 0.08% 0.57% -
Total Cost 370,928 486,760 437,681 446,560 402,553 396,582 431,392 -2.48%
-
Net Worth 1,159,464 1,260,908 1,162,834 1,107,990 1,082,846 1,047,958 876,264 4.77%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 25,752 25,615 20,318 - 20,259 40,919 - -
Div Payout % 61.21% 61.88% 40.49% - 0.00% 25.19% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,159,464 1,260,908 1,162,834 1,107,990 1,082,846 1,047,958 876,264 4.77%
NOSH 2,076,120 2,049,257 2,031,862 2,030,402 2,025,905 2,045,994 2,030,270 0.37%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.19% 7.84% 10.29% 6.34% -6.83% 29.06% 1.71% -
ROE 3.63% 3.28% 4.32% 2.73% -2.38% 15.50% 0.86% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 20.05 25.77 24.01 23.48 18.60 27.32 21.62 -1.24%
EPS 2.04 2.02 2.47 1.49 -1.27 7.94 0.37 32.87%
DPS 1.25 1.25 1.00 0.00 1.00 2.00 0.00 -
NAPS 0.5628 0.6153 0.5723 0.5457 0.5345 0.5122 0.4316 4.51%
Adjusted Per Share Value based on latest NOSH - 2,030,402
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 19.23 24.59 22.71 22.20 17.54 26.03 20.43 -1.00%
EPS 1.96 1.93 2.34 1.41 -1.20 7.56 0.35 33.22%
DPS 1.20 1.19 0.95 0.00 0.94 1.91 0.00 -
NAPS 0.5398 0.5871 0.5414 0.5159 0.5042 0.4879 0.408 4.77%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.49 0.855 0.545 0.635 0.62 0.54 0.81 -
P/RPS 2.44 3.32 2.27 2.70 3.33 1.98 3.75 -6.90%
P/EPS 23.99 42.33 22.06 42.62 -48.82 6.80 218.92 -30.80%
EY 4.17 2.36 4.53 2.35 -2.05 14.70 0.46 44.35%
DY 2.55 1.46 1.83 0.00 1.61 3.70 0.00 -
P/NAPS 0.87 1.39 0.95 1.16 1.16 1.05 1.88 -12.04%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 26/02/16 13/02/15 20/02/14 21/02/13 08/02/12 25/02/11 -
Price 0.62 0.72 0.725 0.745 0.59 0.54 0.65 -
P/RPS 3.09 2.79 3.02 3.17 3.17 1.98 3.01 0.43%
P/EPS 30.36 35.64 29.35 50.00 -46.46 6.80 175.68 -25.34%
EY 3.29 2.81 3.41 2.00 -2.15 14.70 0.57 33.89%
DY 2.02 1.74 1.38 0.00 1.69 3.70 0.00 -
P/NAPS 1.10 1.17 1.27 1.37 1.10 1.05 1.51 -5.13%

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