[JCY] QoQ Annualized Quarter Result on 30-Sep-2009 [#4]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 16.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,078,237 2,155,778 2,112,808 1,758,077 1,675,814 1,552,384 1,719,168 13.51%
PBT 266,621 288,034 311,152 205,911 178,505 156,930 96,100 97.81%
Tax -1,362 -1,344 -1,288 1,368 -133 -126 -100 473.05%
NP 265,258 286,690 309,864 207,279 178,372 156,804 96,000 97.27%
-
NP to SH 265,258 286,690 309,864 207,279 178,372 156,804 96,000 97.27%
-
Tax Rate 0.51% 0.47% 0.41% -0.66% 0.07% 0.08% 0.10% -
Total Cost 1,812,978 1,869,088 1,802,944 1,550,798 1,497,442 1,395,580 1,623,168 7.67%
-
Net Worth 908,027 936,343 832,759 802,337 0 0 0 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 106,594 159,908 - 231,400 - - - -
Div Payout % 40.19% 55.78% - 111.64% - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 908,027 936,343 832,759 802,337 0 0 0 -
NOSH 2,044,645 2,044,864 1,936,650 2,044,171 2,045,550 2,047,049 2,400,000 -10.15%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.76% 13.30% 14.67% 11.79% 10.64% 10.10% 5.58% -
ROE 29.21% 30.62% 37.21% 25.83% 0.00% 0.00% 0.00% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 101.64 105.42 109.10 86.00 81.92 75.84 71.63 26.35%
EPS 12.97 14.02 16.00 10.14 8.72 7.66 4.00 119.54%
DPS 5.21 7.82 0.00 11.32 0.00 0.00 0.00 -
NAPS 0.4441 0.4579 0.43 0.3925 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,047,325
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 96.76 100.37 98.37 81.85 78.02 72.28 80.04 13.52%
EPS 12.35 13.35 14.43 9.65 8.30 7.30 4.47 97.26%
DPS 4.96 7.45 0.00 10.77 0.00 0.00 0.00 -
NAPS 0.4228 0.4359 0.3877 0.3736 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 - - - - - -
Price 1.47 1.79 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.45 1.70 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.33 12.77 0.00 0.00 0.00 0.00 0.00 -
EY 8.83 7.83 0.00 0.00 0.00 0.00 0.00 -
DY 3.55 4.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 3.91 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 20/05/10 23/02/10 - - - - -
Price 1.17 1.63 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.15 1.55 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.02 11.63 0.00 0.00 0.00 0.00 0.00 -
EY 11.09 8.60 0.00 0.00 0.00 0.00 0.00 -
DY 4.46 4.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 3.56 0.00 0.00 0.00 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