[JCY] YoY Annualized Quarter Result on 31-Dec-2013 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 296.41%
YoY- 217.58%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,652,012 2,112,620 1,951,472 1,907,252 1,507,296 2,236,136 1,755,616 -1.00%
PBT 182,080 175,508 204,188 123,424 -100,372 650,336 30,220 34.85%
Tax -13,780 -9,928 -3,440 -2,412 -2,544 -528 -172 107.49%
NP 168,300 165,580 200,748 121,012 -102,916 649,808 30,048 33.22%
-
NP to SH 168,300 165,580 200,748 121,012 -102,916 649,808 30,048 33.22%
-
Tax Rate 7.57% 5.66% 1.68% 1.95% - 0.08% 0.57% -
Total Cost 1,483,712 1,947,040 1,750,724 1,786,240 1,610,212 1,586,328 1,725,568 -2.48%
-
Net Worth 1,159,464 1,260,908 1,162,834 1,107,990 1,082,846 1,047,958 876,264 4.77%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 103,008 102,462 81,274 - 81,036 163,679 - -
Div Payout % 61.21% 61.88% 40.49% - 0.00% 25.19% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,159,464 1,260,908 1,162,834 1,107,990 1,082,846 1,047,958 876,264 4.77%
NOSH 2,076,120 2,049,257 2,031,862 2,030,402 2,025,905 2,045,994 2,030,270 0.37%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.19% 7.84% 10.29% 6.34% -6.83% 29.06% 1.71% -
ROE 14.52% 13.13% 17.26% 10.92% -9.50% 62.01% 3.43% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 80.19 103.09 96.04 93.93 74.40 109.29 86.47 -1.24%
EPS 8.16 8.08 9.88 5.96 -5.08 31.76 1.48 32.87%
DPS 5.00 5.00 4.00 0.00 4.00 8.00 0.00 -
NAPS 0.5628 0.6153 0.5723 0.5457 0.5345 0.5122 0.4316 4.51%
Adjusted Per Share Value based on latest NOSH - 2,030,402
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 76.92 98.37 90.86 88.80 70.18 104.12 81.74 -1.00%
EPS 7.84 7.71 9.35 5.63 -4.79 30.26 1.40 33.22%
DPS 4.80 4.77 3.78 0.00 3.77 7.62 0.00 -
NAPS 0.5399 0.5871 0.5414 0.5159 0.5042 0.4879 0.408 4.77%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.49 0.855 0.545 0.635 0.62 0.54 0.81 -
P/RPS 0.61 0.83 0.57 0.68 0.83 0.49 0.94 -6.94%
P/EPS 6.00 10.58 5.52 10.65 -12.20 1.70 54.73 -30.79%
EY 16.67 9.45 18.13 9.39 -8.19 58.81 1.83 44.46%
DY 10.20 5.85 7.34 0.00 6.45 14.81 0.00 -
P/NAPS 0.87 1.39 0.95 1.16 1.16 1.05 1.88 -12.04%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 26/02/16 13/02/15 20/02/14 21/02/13 08/02/12 25/02/11 -
Price 0.62 0.72 0.725 0.745 0.59 0.54 0.65 -
P/RPS 0.77 0.70 0.75 0.79 0.79 0.49 0.75 0.43%
P/EPS 7.59 8.91 7.34 12.50 -11.61 1.70 43.92 -25.34%
EY 13.18 11.22 13.63 8.00 -8.61 58.81 2.28 33.93%
DY 8.06 6.94 5.52 0.00 6.78 14.81 0.00 -
P/NAPS 1.10 1.17 1.27 1.37 1.10 1.05 1.51 -5.13%

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