[JCY] YoY TTM Result on 30-Jun-2014 [#3]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- 71.09%
YoY- 245.11%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,621,071 1,795,182 1,938,825 1,823,479 1,712,471 2,148,508 1,706,211 -0.84%
PBT 30,536 89,977 164,807 97,607 -60,075 456,742 -31,063 -
Tax 2,374 -8,003 -14,413 -6,499 -2,710 -644 -6,004 -
NP 32,910 81,974 150,394 91,108 -62,785 456,098 -37,067 -
-
NP to SH 32,910 81,974 150,394 91,108 -62,785 456,098 -37,067 -
-
Tax Rate -7.77% 8.89% 8.75% 6.66% - 0.14% - -
Total Cost 1,588,161 1,713,208 1,788,431 1,732,371 1,775,256 1,692,410 1,743,278 -1.53%
-
Net Worth 1,109,762 1,170,954 1,230,909 1,119,386 1,066,880 1,279,002 848,676 4.56%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 92,573 138,557 91,667 45,702 101,074 102,277 - -
Div Payout % 281.29% 169.03% 60.95% 50.16% 0.00% 22.42% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,109,762 1,170,954 1,230,909 1,119,386 1,066,880 1,279,002 848,676 4.56%
NOSH 2,076,859 2,057,553 2,047,421 2,034,878 2,036,031 2,046,731 2,042,051 0.28%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.03% 4.57% 7.76% 5.00% -3.67% 21.23% -2.17% -
ROE 2.97% 7.00% 12.22% 8.14% -5.88% 35.66% -4.37% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 78.66 87.25 94.70 89.61 84.11 104.97 83.55 -0.99%
EPS 1.60 3.98 7.35 4.48 -3.08 22.28 -1.82 -
DPS 4.50 6.75 4.50 2.25 5.00 5.00 0.00 -
NAPS 0.5385 0.5691 0.6012 0.5501 0.524 0.6249 0.4156 4.40%
Adjusted Per Share Value based on latest NOSH - 2,034,878
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 75.48 83.59 90.27 84.90 79.73 100.04 79.44 -0.84%
EPS 1.53 3.82 7.00 4.24 -2.92 21.24 -1.73 -
DPS 4.31 6.45 4.27 2.13 4.71 4.76 0.00 -
NAPS 0.5167 0.5452 0.5731 0.5212 0.4967 0.5955 0.3952 4.56%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.58 0.60 0.705 0.70 0.67 1.54 0.60 -
P/RPS 0.74 0.69 0.74 0.78 0.80 1.47 0.72 0.45%
P/EPS 36.32 15.06 9.60 15.63 -21.73 6.91 -33.05 -
EY 2.75 6.64 10.42 6.40 -4.60 14.47 -3.03 -
DY 7.76 11.25 6.38 3.21 7.46 3.25 0.00 -
P/NAPS 1.08 1.05 1.17 1.27 1.28 2.46 1.44 -4.67%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/08/17 18/08/16 19/08/15 21/08/14 19/08/13 16/08/12 22/08/11 -
Price 0.585 0.635 0.65 0.71 0.675 1.47 0.47 -
P/RPS 0.74 0.73 0.69 0.79 0.80 1.40 0.56 4.75%
P/EPS 36.63 15.94 8.85 15.86 -21.89 6.60 -25.89 -
EY 2.73 6.27 11.30 6.31 -4.57 15.16 -3.86 -
DY 7.69 10.63 6.92 3.17 7.41 3.40 0.00 -
P/NAPS 1.09 1.12 1.08 1.29 1.29 2.35 1.13 -0.59%

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