[JCY] QoQ Annualized Quarter Result on 31-Dec-2009 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 49.49%
YoY- 222.78%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,044,648 2,078,237 2,155,778 2,112,808 1,758,077 1,675,814 1,552,384 20.13%
PBT 184,292 266,621 288,034 311,152 205,911 178,505 156,930 11.29%
Tax -7,905 -1,362 -1,344 -1,288 1,368 -133 -126 1474.92%
NP 176,387 265,258 286,690 309,864 207,279 178,372 156,804 8.15%
-
NP to SH 176,387 265,258 286,690 309,864 207,279 178,372 156,804 8.15%
-
Tax Rate 4.29% 0.51% 0.47% 0.41% -0.66% 0.07% 0.08% -
Total Cost 1,868,261 1,812,978 1,869,088 1,802,944 1,550,798 1,497,442 1,395,580 21.44%
-
Net Worth 879,073 908,027 936,343 832,759 802,337 0 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 79,915 106,594 159,908 - 231,400 - - -
Div Payout % 45.31% 40.19% 55.78% - 111.64% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 879,073 908,027 936,343 832,759 802,337 0 0 -
NOSH 2,043,881 2,044,645 2,044,864 1,936,650 2,044,171 2,045,550 2,047,049 -0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.63% 12.76% 13.30% 14.67% 11.79% 10.64% 10.10% -
ROE 20.07% 29.21% 30.62% 37.21% 25.83% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 100.04 101.64 105.42 109.10 86.00 81.92 75.84 20.25%
EPS 8.63 12.97 14.02 16.00 10.14 8.72 7.66 8.26%
DPS 3.91 5.21 7.82 0.00 11.32 0.00 0.00 -
NAPS 0.4301 0.4441 0.4579 0.43 0.3925 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,936,650
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 95.27 96.84 100.45 98.45 81.92 78.09 72.33 20.13%
EPS 8.22 12.36 13.36 14.44 9.66 8.31 7.31 8.12%
DPS 3.72 4.97 7.45 0.00 10.78 0.00 0.00 -
NAPS 0.4096 0.4231 0.4363 0.388 0.3739 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 - - - - -
Price 1.00 1.47 1.79 0.00 0.00 0.00 0.00 -
P/RPS 1.00 1.45 1.70 0.00 0.00 0.00 0.00 -
P/EPS 11.59 11.33 12.77 0.00 0.00 0.00 0.00 -
EY 8.63 8.83 7.83 0.00 0.00 0.00 0.00 -
DY 3.91 3.55 4.37 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 3.31 3.91 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 20/08/10 20/05/10 23/02/10 - - - -
Price 0.89 1.17 1.63 0.00 0.00 0.00 0.00 -
P/RPS 0.89 1.15 1.55 0.00 0.00 0.00 0.00 -
P/EPS 10.31 9.02 11.63 0.00 0.00 0.00 0.00 -
EY 9.70 11.09 8.60 0.00 0.00 0.00 0.00 -
DY 4.39 4.46 4.80 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.63 3.56 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