[JCY] YoY 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- 540.79%
YoY- 2062.57%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
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 487,868 476,813 376,824 559,034 438,904 528,202 429,792 2.13%
PBT 51,047 30,856 -25,093 162,584 7,555 77,788 24,025 13.37%
Tax -860 -603 -636 -132 -43 -322 -25 80.29%
NP 50,187 30,253 -25,729 162,452 7,512 77,466 24,000 13.07%
-
NP to SH 50,187 30,253 -25,729 162,452 7,512 77,466 24,000 13.07%
-
Tax Rate 1.68% 1.95% - 0.08% 0.57% 0.41% 0.10% -
Total Cost 437,681 446,560 402,553 396,582 431,392 450,736 405,792 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 20,318 - 20,259 40,919 - - - -
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 4.32% 2.73% -2.38% 15.50% 0.86% 9.30% 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 24.01 23.48 18.60 27.32 21.62 27.27 17.91 5.00%
EPS 2.47 1.49 -1.27 7.94 0.37 4.00 1.00 16.25%
DPS 1.00 0.00 1.00 2.00 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 22.71 22.20 17.54 26.03 20.43 24.59 20.01 2.13%
EPS 2.34 1.41 -1.20 7.56 0.35 3.61 1.12 13.05%
DPS 0.95 0.00 0.94 1.91 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 2.27 2.70 3.33 1.98 3.75 0.00 0.00 -
P/EPS 22.06 42.62 -48.82 6.80 218.92 0.00 0.00 -
EY 4.53 2.35 -2.05 14.70 0.46 0.00 0.00 -
DY 1.83 0.00 1.61 3.70 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 3.02 3.17 3.17 1.98 3.01 0.00 0.00 -
P/EPS 29.35 50.00 -46.46 6.80 175.68 0.00 0.00 -
EY 3.41 2.00 -2.15 14.70 0.57 0.00 0.00 -
DY 1.38 0.00 1.69 3.70 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