[JCY] QoQ Cumulative Quarter Result on 30-Sep-2016 [#4]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- -229.13%
YoY- -103.92%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,209,867 819,667 413,003 1,740,493 1,329,289 985,448 528,155 73.86%
PBT 52,399 65,373 45,520 -6,924 14,939 40,143 43,877 12.57%
Tax -4,900 -7,890 -3,445 -1,298 -8,572 -5,176 -2,482 57.43%
NP 47,499 57,483 42,075 -8,222 6,367 34,967 41,395 9.61%
-
NP to SH 47,499 57,483 42,075 -8,222 6,367 34,967 41,395 9.61%
-
Tax Rate 9.35% 12.07% 7.57% - 57.38% 12.89% 5.66% -
Total Cost 1,162,368 762,184 370,928 1,748,715 1,322,922 950,481 486,760 78.75%
-
Net Worth 1,109,762 1,147,805 1,159,464 1,133,197 1,168,858 1,223,227 1,260,908 -8.16%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 66,977 25,754 25,752 102,774 77,020 51,422 25,615 89.90%
Div Payout % 141.01% 44.80% 61.21% 0.00% 1,209.68% 147.06% 61.88% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,109,762 1,147,805 1,159,464 1,133,197 1,168,858 1,223,227 1,260,908 -8.16%
NOSH 2,076,859 2,060,322 2,076,120 2,055,499 2,053,870 2,056,882 2,049,257 0.89%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.93% 7.01% 10.19% -0.47% 0.48% 3.55% 7.84% -
ROE 4.28% 5.01% 3.63% -0.73% 0.54% 2.86% 3.28% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 58.71 39.78 20.05 84.67 64.72 47.91 25.77 73.22%
EPS 2.31 2.79 2.04 -0.40 0.31 1.70 2.02 9.36%
DPS 3.25 1.25 1.25 5.00 3.75 2.50 1.25 89.19%
NAPS 0.5385 0.5571 0.5628 0.5513 0.5691 0.5947 0.6153 -8.51%
Adjusted Per Share Value based on latest NOSH - 2,054,788
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 56.33 38.16 19.23 81.04 61.89 45.88 24.59 73.86%
EPS 2.21 2.68 1.96 -0.38 0.30 1.63 1.93 9.46%
DPS 3.12 1.20 1.20 4.79 3.59 2.39 1.19 90.25%
NAPS 0.5167 0.5344 0.5398 0.5276 0.5442 0.5695 0.5871 -8.17%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.58 0.595 0.49 0.53 0.60 0.73 0.855 -
P/RPS 0.99 1.50 2.44 0.63 0.93 1.52 3.32 -55.39%
P/EPS 25.16 21.33 23.99 -132.50 193.55 42.94 42.33 -29.32%
EY 3.97 4.69 4.17 -0.75 0.52 2.33 2.36 41.48%
DY 5.60 2.10 2.55 9.43 6.25 3.42 1.46 145.23%
P/NAPS 1.08 1.07 0.87 0.96 1.05 1.23 1.39 -15.49%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 18/05/17 21/02/17 24/11/16 18/08/16 19/05/16 26/02/16 -
Price 0.585 0.665 0.62 0.54 0.635 0.665 0.72 -
P/RPS 1.00 1.67 3.09 0.64 0.98 1.39 2.79 -49.57%
P/EPS 25.38 23.84 30.36 -135.00 204.84 39.12 35.64 -20.27%
EY 3.94 4.20 3.29 -0.74 0.49 2.56 2.81 25.29%
DY 5.56 1.88 2.02 9.26 5.91 3.76 1.74 117.09%
P/NAPS 1.09 1.19 1.10 0.98 1.12 1.12 1.17 -4.61%

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