[JCY] QoQ Cumulative Quarter Result on 31-Dec-2014 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- -54.33%
YoY- 65.89%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,942,312 1,476,419 996,665 487,868 1,867,170 1,404,764 952,134 60.77%
PBT 207,228 137,190 103,536 51,047 122,811 95,194 69,562 106.90%
Tax 2,272 -3,297 -2,197 -860 -12,926 -1,810 -1,207 -
NP 209,500 133,893 101,339 50,187 109,885 93,384 68,355 110.85%
-
NP to SH 209,500 133,893 101,339 50,187 109,885 93,384 68,355 110.85%
-
Tax Rate -1.10% 2.40% 2.12% 1.68% 10.53% 1.90% 1.74% -
Total Cost 1,732,812 1,342,526 895,326 437,681 1,757,285 1,311,380 883,779 56.58%
-
Net Worth 1,285,123 1,223,350 1,208,757 1,162,834 1,122,021 1,116,750 1,119,237 9.64%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 137,560 76,306 50,771 20,318 86,356 45,676 20,283 257.87%
Div Payout % 65.66% 56.99% 50.10% 40.49% 78.59% 48.91% 29.67% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,285,123 1,223,350 1,208,757 1,162,834 1,122,021 1,116,750 1,119,237 9.64%
NOSH 2,037,937 2,034,848 2,030,841 2,031,862 2,031,912 2,030,086 2,028,338 0.31%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.79% 9.07% 10.17% 10.29% 5.89% 6.65% 7.18% -
ROE 16.30% 10.94% 8.38% 4.32% 9.79% 8.36% 6.11% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 95.31 72.56 49.08 24.01 91.89 69.20 46.94 60.27%
EPS 10.28 6.58 4.99 2.47 5.41 4.60 3.37 110.19%
DPS 6.75 3.75 2.50 1.00 4.25 2.25 1.00 256.75%
NAPS 0.6306 0.6012 0.5952 0.5723 0.5522 0.5501 0.5518 9.29%
Adjusted Per Share Value based on latest NOSH - 2,031,862
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 90.43 68.74 46.40 22.71 86.93 65.40 44.33 60.77%
EPS 9.75 6.23 4.72 2.34 5.12 4.35 3.18 110.90%
DPS 6.40 3.55 2.36 0.95 4.02 2.13 0.94 258.80%
NAPS 0.5983 0.5696 0.5628 0.5414 0.5224 0.5199 0.5211 9.63%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.67 0.705 0.705 0.545 0.635 0.70 0.725 -
P/RPS 0.70 0.97 1.44 2.27 0.69 1.01 1.54 -40.85%
P/EPS 6.52 10.71 14.13 22.06 11.74 15.22 21.51 -54.84%
EY 15.34 9.33 7.08 4.53 8.52 6.57 4.65 121.44%
DY 10.07 5.32 3.55 1.83 6.69 3.21 1.38 275.75%
P/NAPS 1.06 1.17 1.18 0.95 1.15 1.27 1.31 -13.15%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 19/08/15 20/05/15 13/02/15 26/11/14 21/08/14 19/05/14 -
Price 0.88 0.65 0.77 0.725 0.555 0.71 0.745 -
P/RPS 0.92 0.90 1.57 3.02 0.60 1.03 1.59 -30.53%
P/EPS 8.56 9.88 15.43 29.35 10.26 15.43 22.11 -46.84%
EY 11.68 10.12 6.48 3.41 9.74 6.48 4.52 88.19%
DY 7.67 5.77 3.25 1.38 7.66 3.17 1.34 219.64%
P/NAPS 1.40 1.08 1.29 1.27 1.01 1.29 1.35 2.45%

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