[JCY] YoY TTM Result on 30-Sep-2017 [#4]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Sep-2017 [#4]
Profit Trend
QoQ- 32.49%
YoY- 630.31%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,075,845 1,037,110 1,390,916 1,599,391 1,740,493 1,942,312 1,867,170 -8.77%
PBT 39,548 -66,194 -130,113 48,910 -1,924 207,228 122,811 -17.19%
Tax -13,944 12,911 9,366 -5,308 -6,298 2,272 -12,926 1.27%
NP 25,604 -53,283 -120,747 43,602 -8,222 209,500 109,885 -21.53%
-
NP to SH 25,604 -53,283 -120,747 43,602 -8,222 209,500 109,885 -21.53%
-
Tax Rate 35.26% - - 10.85% - -1.10% 10.53% -
Total Cost 1,050,241 1,090,393 1,511,663 1,555,789 1,748,715 1,732,812 1,757,285 -8.21%
-
Net Worth 919,045 888,046 935,241 1,091,459 1,146,572 1,288,588 1,125,560 -3.31%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 10,304 10,304 77,193 102,939 132,587 66,086 -
Div Payout % - 0.00% 0.00% 177.04% 0.00% 63.29% 60.14% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 919,045 888,046 935,241 1,091,459 1,146,572 1,288,588 1,125,560 -3.31%
NOSH 2,109,367 2,076,859 2,076,859 2,076,859 2,054,788 2,043,432 2,038,320 0.57%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 2.38% -5.14% -8.68% 2.73% -0.47% 10.79% 5.89% -
ROE 2.79% -6.00% -12.91% 3.99% -0.72% 16.26% 9.76% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 51.60 50.32 67.49 77.61 84.70 95.05 91.60 -9.11%
EPS 1.23 -2.59 -5.86 2.12 -0.40 10.25 5.39 -21.81%
DPS 0.00 0.50 0.50 3.75 5.00 6.50 3.25 -
NAPS 0.4408 0.4309 0.4538 0.5296 0.558 0.6306 0.5522 -3.68%
Adjusted Per Share Value based on latest NOSH - 2,076,859
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 50.09 48.29 64.76 74.47 81.04 90.44 86.94 -8.77%
EPS 1.19 -2.48 -5.62 2.03 -0.38 9.75 5.12 -21.57%
DPS 0.00 0.48 0.48 3.59 4.79 6.17 3.08 -
NAPS 0.4279 0.4135 0.4355 0.5082 0.5339 0.60 0.5241 -3.32%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.705 0.17 0.275 0.515 0.53 0.67 0.635 -
P/RPS 1.37 0.34 0.41 0.66 0.63 0.70 0.69 12.09%
P/EPS 57.41 -6.58 -4.69 24.34 -132.45 6.54 11.78 30.17%
EY 1.74 -15.21 -21.31 4.11 -0.75 15.30 8.49 -23.19%
DY 0.00 2.94 1.82 7.28 9.43 9.70 5.12 -
P/NAPS 1.60 0.39 0.61 0.97 0.95 1.06 1.15 5.65%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 27/11/19 30/11/18 28/11/17 24/11/16 23/11/15 26/11/14 -
Price 0.665 0.18 0.235 0.48 0.54 0.88 0.555 -
P/RPS 1.29 0.36 0.35 0.62 0.64 0.93 0.61 13.28%
P/EPS 54.15 -6.96 -4.01 22.69 -134.95 8.58 10.30 31.83%
EY 1.85 -14.36 -24.93 4.41 -0.74 11.65 9.71 -24.12%
DY 0.00 2.78 2.13 7.81 9.26 7.39 5.86 -
P/NAPS 1.51 0.42 0.52 0.91 0.97 1.40 1.01 6.92%

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