[JCY] YoY Annualized Quarter Result on 31-Dec-2016 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- 2146.95%
YoY- 1.64%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,111,308 1,224,460 1,556,328 1,652,012 2,112,620 1,951,472 1,907,252 -8.60%
PBT 16,424 4,224 -55,104 182,080 175,508 204,188 123,424 -28.53%
Tax -544 -1,468 -1,280 -13,780 -9,928 -3,440 -2,412 -21.97%
NP 15,880 2,756 -56,384 168,300 165,580 200,748 121,012 -28.70%
-
NP to SH 15,880 2,756 -56,384 168,300 165,580 200,748 121,012 -28.70%
-
Tax Rate 3.31% 34.75% - 7.57% 5.66% 1.68% 1.95% -
Total Cost 1,095,428 1,221,704 1,612,712 1,483,712 1,947,040 1,750,724 1,786,240 -7.82%
-
Net Worth 88,227 947,195 1,060,133 1,159,464 1,260,908 1,162,834 1,107,990 -34.39%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 41,218 41,218 103,008 102,462 81,274 - -
Div Payout % - 1,495.58% 0.00% 61.21% 61.88% 40.49% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 88,227 947,195 1,060,133 1,159,464 1,260,908 1,162,834 1,107,990 -34.39%
NOSH 2,076,859 2,076,859 2,076,859 2,076,120 2,049,257 2,031,862 2,030,402 0.37%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.43% 0.23% -3.62% 10.19% 7.84% 10.29% 6.34% -
ROE 18.00% 0.29% -5.32% 14.52% 13.13% 17.26% 10.92% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 539.23 59.41 75.52 80.19 103.09 96.04 93.93 33.79%
EPS 0.76 0.12 -2.72 8.16 8.08 9.88 5.96 -29.04%
DPS 0.00 2.00 2.00 5.00 5.00 4.00 0.00 -
NAPS 0.4281 0.4596 0.5144 0.5628 0.6153 0.5723 0.5457 -3.96%
Adjusted Per Share Value based on latest NOSH - 2,076,120
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 51.74 57.01 72.46 76.92 98.36 90.86 88.80 -8.60%
EPS 0.74 0.13 -2.63 7.84 7.71 9.35 5.63 -28.68%
DPS 0.00 1.92 1.92 4.80 4.77 3.78 0.00 -
NAPS 0.0411 0.441 0.4936 0.5398 0.5871 0.5414 0.5159 -34.39%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.315 0.16 0.42 0.49 0.855 0.545 0.635 -
P/RPS 0.06 0.27 0.56 0.61 0.83 0.57 0.68 -33.26%
P/EPS 4.09 119.65 -15.35 6.00 10.58 5.52 10.65 -14.73%
EY 24.46 0.84 -6.51 16.67 9.45 18.13 9.39 17.29%
DY 0.00 12.50 4.76 10.20 5.85 7.34 0.00 -
P/NAPS 0.74 0.35 0.82 0.87 1.39 0.95 1.16 -7.21%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 27/02/19 27/02/18 21/02/17 26/02/16 13/02/15 20/02/14 -
Price 0.32 0.215 0.41 0.62 0.72 0.725 0.745 -
P/RPS 0.06 0.36 0.54 0.77 0.70 0.75 0.79 -34.91%
P/EPS 4.15 160.78 -14.99 7.59 8.91 7.34 12.50 -16.78%
EY 24.08 0.62 -6.67 13.18 11.22 13.63 8.00 20.15%
DY 0.00 9.30 4.88 8.06 6.94 5.52 0.00 -
P/NAPS 0.75 0.47 0.80 1.10 1.17 1.27 1.37 -9.54%

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