[JCY] QoQ Annualized Quarter Result on 31-Mar-2015 [#2]

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Annualized Quarter Result
Revenue	2,112,620	1,942,312	1,968,558	1,993,330	1,951,472	1,867,170	1,873,018	8.33%
YoY %	8.77%	-1.33%	-1.24%	2.14%	4.51%	-0.31%	-	-
Horiz. %	112.79%	103.70%	105.10%	106.42%	104.19%	99.69%	100.00%	-
PBT	175,508	207,228	182,920	207,072	204,188	122,811	126,925	24.04%
YoY %	-15.31%	13.29%	-11.66%	1.41%	66.26%	-3.24%	-	-
Horiz. %	138.28%	163.27%	144.12%	163.15%	160.87%	96.76%	100.00%	-
Tax	-9,928	2,272	-4,396	-4,394	-3,440	-12,926	-2,413	156.10%
YoY %	-536.97%	151.68%	-0.05%	-27.73%	73.39%	-435.68%	-	-
Horiz. %	411.44%	-94.16%	182.18%	182.10%	142.56%	535.68%	100.00%	-
NP	165,580	209,500	178,524	202,678	200,748	109,885	124,512	20.86%
YoY %	-20.96%	17.35%	-11.92%	0.96%	82.69%	-11.75%	-	-
Horiz. %	132.98%	168.26%	143.38%	162.78%	161.23%	88.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	165,580	209,500	178,524	202,678	200,748	109,885	124,512	20.86%
YoY %	-20.96%	17.35%	-11.92%	0.96%	82.69%	-11.75%	-	-
Horiz. %	132.98%	168.26%	143.38%	162.78%	161.23%	88.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.66%	-1.10%	2.40%	2.12%	1.68%	10.53%	1.90%	-
YoY %	614.55%	-145.83%	13.21%	26.19%	-84.05%	454.21%	-	-
Horiz. %	297.89%	-57.89%	126.32%	111.58%	88.42%	554.21%	100.00%	-
Total Cost	1,947,040	1,732,812	1,790,034	1,790,652	1,750,724	1,757,285	1,748,506	7.41%
YoY %	12.36%	-3.20%	-0.03%	2.28%	-0.37%	0.50%	-	-
Horiz. %	111.35%	99.10%	102.38%	102.41%	100.13%	100.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,260,908	1,285,123	1,223,350	1,208,757	1,162,834	1,122,021	1,116,750	8.40%
YoY %	-1.88%	5.05%	1.21%	3.95%	3.64%	0.47%	-	-
Horiz. %	112.91%	115.08%	109.55%	108.24%	104.13%	100.47%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	102,462	137,560	101,742	101,542	81,274	86,356	60,902	41.32%
YoY %	-25.51%	35.20%	0.20%	24.94%	-5.88%	41.80%	-	-
Horiz. %	168.24%	225.87%	167.06%	166.73%	133.45%	141.80%	100.00%	-
Div Payout %	61.88%	65.66%	56.99%	50.10%	40.49%	78.59%	48.91%	-
YoY %	-5.76%	15.21%	13.75%	23.73%	-48.48%	60.68%	-	-
Horiz. %	126.52%	134.25%	116.52%	102.43%	82.78%	160.68%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	1,260,908	1,285,123	1,223,350	1,208,757	1,162,834	1,122,021	1,116,750	8.40%
YoY %	-1.88%	5.05%	1.21%	3.95%	3.64%	0.47%	-	-
Horiz. %	112.91%	115.08%	109.55%	108.24%	104.13%	100.47%	100.00%	-
NOSH	2,049,257	2,037,937	2,034,847	2,030,841	2,031,862	2,031,912	2,030,086	0.62%
YoY %	0.56%	0.15%	0.20%	-0.05%	-0.00%	0.09%	-	-
Horiz. %	100.94%	100.39%	100.23%	100.04%	100.09%	100.09%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	7.84%	10.79%	9.07%	10.17%	10.29%	5.89%	6.65%	-
YoY %	-27.34%	18.96%	-10.82%	-1.17%	74.70%	-11.43%	-	-
Horiz. %	117.89%	162.26%	136.39%	152.93%	154.74%	88.57%	100.00%	-
ROE	13.13%	16.30%	14.59%	16.77%	17.26%	9.79%	11.15%	-
YoY %	-19.45%	11.72%	-13.00%	-2.84%	76.30%	-12.20%	-	-
Horiz. %	117.76%	146.19%	130.85%	150.40%	154.80%	87.80%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	103.09	95.31	96.74	98.15	96.04	91.89	92.26	7.65%
YoY %	8.16%	-1.48%	-1.44%	2.20%	4.52%	-0.40%	-	-
Horiz. %	111.74%	103.31%	104.86%	106.38%	104.10%	99.60%	100.00%	-
EPS	8.08	10.28	8.77	9.98	9.88	5.41	6.13	20.15%
YoY %	-21.40%	17.22%	-12.12%	1.01%	82.62%	-11.75%	-	-
Horiz. %	131.81%	167.70%	143.07%	162.81%	161.17%	88.25%	100.00%	-
DPS	5.00	6.75	5.00	5.00	4.00	4.25	3.00	40.44%
YoY %	-25.93%	35.00%	0.00%	25.00%	-5.88%	41.67%	-	-
Horiz. %	166.67%	225.00%	166.67%	166.67%	133.33%	141.67%	100.00%	-
NAPS	0.6153	0.6306	0.6012	0.5952	0.5723	0.5522	0.5501	7.73%
YoY %	-2.43%	4.89%	1.01%	4.00%	3.64%	0.38%	-	-
Horiz. %	111.85%	114.63%	109.29%	108.20%	104.04%	100.38%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,029,841
RPS	98.51	90.57	91.80	92.95	91.00	87.07	87.34	8.33%
YoY %	8.77%	-1.34%	-1.24%	2.14%	4.51%	-0.31%	-	-
Horiz. %	112.79%	103.70%	105.11%	106.42%	104.19%	99.69%	100.00%	-
EPS	7.72	9.77	8.32	9.45	9.36	5.12	5.81	20.80%
YoY %	-20.98%	17.43%	-11.96%	0.96%	82.81%	-11.88%	-	-
Horiz. %	132.87%	168.16%	143.20%	162.65%	161.10%	88.12%	100.00%	-
DPS	4.78	6.41	4.74	4.73	3.79	4.03	2.84	41.36%
YoY %	-25.43%	35.23%	0.21%	24.80%	-5.96%	41.90%	-	-
Horiz. %	168.31%	225.70%	166.90%	166.55%	133.45%	141.90%	100.00%	-
NAPS	0.588	0.5993	0.5705	0.5637	0.5422	0.5232	0.5207	8.41%
YoY %	-1.89%	5.05%	1.21%	3.97%	3.63%	0.48%	-	-
Horiz. %	112.92%	115.10%	109.56%	108.26%	104.13%	100.48%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	0.855	0.67	0.705	0.705	0.545	0.635	0.70	-
P/RPS	0.83	0.70	0.73	0.72	0.57	0.69	0.76	6.03%
YoY %	18.57%	-4.11%	1.39%	26.32%	-17.39%	-9.21%	-	-
Horiz. %	109.21%	92.11%	96.05%	94.74%	75.00%	90.79%	100.00%	-
P/EPS	10.58	6.52	8.04	7.06	5.52	11.74	11.41	-4.89%
YoY %	62.27%	-18.91%	13.88%	27.90%	-52.98%	2.89%	-	-
Horiz. %	92.73%	57.14%	70.46%	61.88%	48.38%	102.89%	100.00%	-
EY	9.45	15.34	12.44	14.16	18.13	8.52	8.76	5.16%
YoY %	-38.40%	23.31%	-12.15%	-21.90%	112.79%	-2.74%	-	-
Horiz. %	107.88%	175.11%	142.01%	161.64%	206.96%	97.26%	100.00%	-
DY	5.85	10.07	7.09	7.09	7.34	6.69	4.29	22.90%
YoY %	-41.91%	42.03%	0.00%	-3.41%	9.72%	55.94%	-	-
Horiz. %	136.36%	234.73%	165.27%	165.27%	171.10%	155.94%	100.00%	-
P/NAPS	1.39	1.06	1.17	1.18	0.95	1.15	1.27	6.18%
YoY %	31.13%	-9.40%	-0.85%	24.21%	-17.39%	-9.45%	-	-
Horiz. %	109.45%	83.46%	92.13%	92.91%	74.80%	90.55%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/02/16	23/11/15	19/08/15	20/05/15	13/02/15	26/11/14	21/08/14	-
Price	0.72	0.88	0.65	0.77	0.725	0.555	0.71	-
P/RPS	0.70	0.92	0.67	0.78	0.75	0.60	0.77	-6.14%
YoY %	-23.91%	37.31%	-14.10%	4.00%	25.00%	-22.08%	-	-
Horiz. %	90.91%	119.48%	87.01%	101.30%	97.40%	77.92%	100.00%	-
P/EPS	8.91	8.56	7.41	7.72	7.34	10.26	11.58	-15.99%
YoY %	4.09%	15.52%	-4.02%	5.18%	-28.46%	-11.40%	-	-
Horiz. %	76.94%	73.92%	63.99%	66.67%	63.39%	88.60%	100.00%	-
EY	11.22	11.68	13.50	12.96	13.63	9.74	8.64	18.97%
YoY %	-3.94%	-13.48%	4.17%	-4.92%	39.94%	12.73%	-	-
Horiz. %	129.86%	135.19%	156.25%	150.00%	157.75%	112.73%	100.00%	-
DY	6.94	7.67	7.69	6.49	5.52	7.66	4.23	38.98%
YoY %	-9.52%	-0.26%	18.49%	17.57%	-27.94%	81.09%	-	-
Horiz. %	164.07%	181.32%	181.80%	153.43%	130.50%	181.09%	100.00%	-
P/NAPS	1.17	1.40	1.08	1.29	1.27	1.01	1.29	-6.28%
YoY %	-16.43%	29.63%	-16.28%	1.57%	25.74%	-21.71%	-	-
Horiz. %	90.70%	108.53%	83.72%	100.00%	98.45%	78.29%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:30:00

EMA 5

10 Mins

SELL

2024-06-28 16:30:00

EMA 5

5 Mins

SELL

2024-06-28 16:20:00

EMA 5

5 Mins

BUY

2024-06-28 15:55:00

ADX

5 Mins

BUY

2024-06-28 15:50:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

764

MPI

MALAYSIAN PACIFIC INDUSTRIES

704

PTRANS

PERAK TRANSIT BERHAD

696

HLIND

HONG LEONG INDUSTRIES BHD

691

YTLPOWR

YTL POWER INTERNATIONAL BHD

585

MYEG

MY E.G. SERVICES BHD

558

GENTING

GENTING BHD

545

NOTION

NOTION VTEC BHD

506

SAPNRG

SAPURA ENERGY BERHAD

490

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More