[JCY] YoY Cumulative Quarter Result on 31-Dec-2015 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- -80.24%
YoY- -17.52%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 306,115 389,082 413,003 528,155 487,868 476,813 376,824 -3.40%
PBT 1,056 -13,776 45,520 43,877 51,047 30,856 -25,093 -
Tax -367 -320 -3,445 -2,482 -860 -603 -636 -8.75%
NP 689 -14,096 42,075 41,395 50,187 30,253 -25,729 -
-
NP to SH 689 -14,096 42,075 41,395 50,187 30,253 -25,729 -
-
Tax Rate 34.75% - 7.57% 5.66% 1.68% 1.95% - -
Total Cost 305,426 403,178 370,928 486,760 437,681 446,560 402,553 -4.49%
-
Net Worth 947,195 1,060,133 1,159,464 1,260,908 1,162,834 1,107,990 1,082,846 -2.20%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 10,304 10,304 25,752 25,615 20,318 - 20,259 -10.65%
Div Payout % 1,495.58% 0.00% 61.21% 61.88% 40.49% - 0.00% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 947,195 1,060,133 1,159,464 1,260,908 1,162,834 1,107,990 1,082,846 -2.20%
NOSH 2,076,859 2,076,859 2,076,120 2,049,257 2,031,862 2,030,402 2,025,905 0.41%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 0.23% -3.62% 10.19% 7.84% 10.29% 6.34% -6.83% -
ROE 0.07% -1.33% 3.63% 3.28% 4.32% 2.73% -2.38% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.85 18.88 20.05 25.77 24.01 23.48 18.60 -3.68%
EPS 0.03 -0.68 2.04 2.02 2.47 1.49 -1.27 -
DPS 0.50 0.50 1.25 1.25 1.00 0.00 1.00 -10.90%
NAPS 0.4596 0.5144 0.5628 0.6153 0.5723 0.5457 0.5345 -2.48%
Adjusted Per Share Value based on latest NOSH - 2,049,257
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.25 18.12 19.23 24.59 22.71 22.20 17.54 -3.40%
EPS 0.03 -0.66 1.96 1.93 2.34 1.41 -1.20 -
DPS 0.48 0.48 1.20 1.19 0.95 0.00 0.94 -10.59%
NAPS 0.441 0.4936 0.5398 0.5871 0.5414 0.5159 0.5042 -2.20%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.16 0.42 0.49 0.855 0.545 0.635 0.62 -
P/RPS 1.08 2.22 2.44 3.32 2.27 2.70 3.33 -17.10%
P/EPS 478.59 -61.41 23.99 42.33 22.06 42.62 -48.82 -
EY 0.21 -1.63 4.17 2.36 4.53 2.35 -2.05 -
DY 3.13 1.19 2.55 1.46 1.83 0.00 1.61 11.71%
P/NAPS 0.35 0.82 0.87 1.39 0.95 1.16 1.16 -18.09%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 21/02/17 26/02/16 13/02/15 20/02/14 21/02/13 -
Price 0.215 0.41 0.62 0.72 0.725 0.745 0.59 -
P/RPS 1.45 2.17 3.09 2.79 3.02 3.17 3.17 -12.21%
P/EPS 643.10 -59.94 30.36 35.64 29.35 50.00 -46.46 -
EY 0.16 -1.67 3.29 2.81 3.41 2.00 -2.15 -
DY 2.33 1.22 2.02 1.74 1.38 0.00 1.69 5.49%
P/NAPS 0.47 0.80 1.10 1.17 1.27 1.37 1.10 -13.20%

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