[JCY] QoQ Quarter Result on 30-Jun-2014 [#3]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- -34.31%
YoY- 295.13%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 508,797 487,868 462,406 452,630 475,321 476,813 414,354 14.68%
PBT 52,489 51,047 27,617 25,632 38,706 30,856 2,400 683.52%
Tax -1,337 -860 -11,116 -603 -604 -603 -4,676 -56.63%
NP 51,152 50,187 16,501 25,029 38,102 30,253 -2,276 -
-
NP to SH 51,152 50,187 16,501 25,029 38,102 30,253 -2,276 -
-
Tax Rate 2.55% 1.68% 40.25% 2.35% 1.56% 1.95% 194.83% -
Total Cost 457,645 437,681 445,905 427,601 437,219 446,560 416,630 6.46%
-
Net Worth 1,208,161 1,162,834 1,125,560 1,119,386 1,118,334 1,107,990 1,094,135 6.83%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 25,373 20,318 20,383 25,435 20,267 - - -
Div Payout % 49.60% 40.49% 123.53% 101.63% 53.19% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,208,161 1,162,834 1,125,560 1,119,386 1,118,334 1,107,990 1,094,135 6.83%
NOSH 2,029,841 2,031,862 2,038,320 2,034,878 2,026,702 2,030,402 2,069,090 -1.26%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.05% 10.29% 3.57% 5.53% 8.02% 6.34% -0.55% -
ROE 4.23% 4.32% 1.47% 2.24% 3.41% 2.73% -0.21% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 25.07 24.01 22.69 22.24 23.45 23.48 20.03 16.15%
EPS 2.52 2.47 0.81 1.23 1.88 1.49 -0.11 -
DPS 1.25 1.00 1.00 1.25 1.00 0.00 0.00 -
NAPS 0.5952 0.5723 0.5522 0.5501 0.5518 0.5457 0.5288 8.21%
Adjusted Per Share Value based on latest NOSH - 2,034,878
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 23.92 22.94 21.74 21.28 22.35 22.42 19.48 14.68%
EPS 2.41 2.36 0.78 1.18 1.79 1.42 -0.11 -
DPS 1.19 0.96 0.96 1.20 0.95 0.00 0.00 -
NAPS 0.5681 0.5468 0.5292 0.5263 0.5258 0.521 0.5145 6.83%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.705 0.545 0.635 0.70 0.725 0.635 0.63 -
P/RPS 2.81 2.27 2.80 3.15 3.09 2.70 3.15 -7.33%
P/EPS 27.98 22.06 78.44 56.91 38.56 42.62 -572.73 -
EY 3.57 4.53 1.27 1.76 2.59 2.35 -0.17 -
DY 1.77 1.83 1.57 1.79 1.38 0.00 0.00 -
P/NAPS 1.18 0.95 1.15 1.27 1.31 1.16 1.19 -0.56%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 13/02/15 26/11/14 21/08/14 19/05/14 20/02/14 21/11/13 -
Price 0.77 0.725 0.555 0.71 0.745 0.745 0.585 -
P/RPS 3.07 3.02 2.45 3.19 3.18 3.17 2.92 3.39%
P/EPS 30.56 29.35 68.56 57.72 39.63 50.00 -531.82 -
EY 3.27 3.41 1.46 1.73 2.52 2.00 -0.19 -
DY 1.62 1.38 1.80 1.76 1.34 0.00 0.00 -
P/NAPS 1.29 1.27 1.01 1.29 1.35 1.37 1.11 10.54%

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