[JCY] YoY Annualized Quarter Result on 31-Mar-2013 [#2]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 9.62%
YoY- -114.29%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,970,896 1,993,330 1,904,268 1,556,496 2,271,236 1,672,672 2,155,778 -1.48%
PBT 80,286 207,072 139,124 -90,436 652,084 40,152 288,034 -19.16%
Tax -10,352 -4,394 -2,414 -2,580 -996 -212 -1,344 40.48%
NP 69,934 202,678 136,710 -93,016 651,088 39,940 286,690 -20.93%
-
NP to SH 69,934 202,678 136,710 -93,016 651,088 39,940 286,690 -20.93%
-
Tax Rate 12.89% 2.12% 1.74% - 0.15% 0.53% 0.47% -
Total Cost 1,900,962 1,790,652 1,767,558 1,649,512 1,620,148 1,632,732 1,869,088 0.28%
-
Net Worth 1,223,227 1,208,757 1,119,237 1,069,887 1,199,932 877,864 936,343 4.55%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 102,844 101,542 40,566 40,618 204,487 - 159,908 -7.08%
Div Payout % 147.06% 50.10% 29.67% 0.00% 31.41% - 55.78% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,223,227 1,208,757 1,119,237 1,069,887 1,199,932 877,864 936,343 4.55%
NOSH 2,056,882 2,030,841 2,028,338 2,030,917 2,044,874 2,037,755 2,044,864 0.09%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.55% 10.17% 7.18% -5.98% 28.67% 2.39% 13.30% -
ROE 5.72% 16.77% 12.21% -8.69% 54.26% 4.55% 30.62% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 95.82 98.15 93.88 76.64 111.07 82.08 105.42 -1.57%
EPS 3.40 9.98 6.74 -4.58 31.84 1.96 14.02 -21.01%
DPS 5.00 5.00 2.00 2.00 10.00 0.00 7.82 -7.17%
NAPS 0.5947 0.5952 0.5518 0.5268 0.5868 0.4308 0.4579 4.44%
Adjusted Per Share Value based on latest NOSH - 2,037,156
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 91.76 92.81 88.66 72.47 105.75 77.88 100.37 -1.48%
EPS 3.26 9.44 6.37 -4.33 30.31 1.86 13.35 -20.92%
DPS 4.79 4.73 1.89 1.89 9.52 0.00 7.45 -7.09%
NAPS 0.5695 0.5628 0.5211 0.4981 0.5587 0.4087 0.4359 4.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.73 0.705 0.725 0.525 0.54 0.75 1.79 -
P/RPS 0.76 0.72 0.77 0.69 0.49 0.91 1.70 -12.54%
P/EPS 21.47 7.06 10.76 -11.46 1.70 38.27 12.77 9.03%
EY 4.66 14.16 9.30 -8.72 58.96 2.61 7.83 -8.27%
DY 6.85 7.09 2.76 3.81 18.52 0.00 4.37 7.77%
P/NAPS 1.23 1.18 1.31 1.00 0.92 1.74 3.91 -17.51%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 20/05/15 19/05/14 22/05/13 17/05/12 18/05/11 20/05/10 -
Price 0.665 0.77 0.745 0.65 0.54 0.65 1.63 -
P/RPS 0.69 0.78 0.79 0.85 0.49 0.79 1.55 -12.60%
P/EPS 19.56 7.72 11.05 -14.19 1.70 33.16 11.63 9.04%
EY 5.11 12.96 9.05 -7.05 58.96 3.02 8.60 -8.30%
DY 7.52 6.49 2.68 3.08 18.52 0.00 4.80 7.76%
P/NAPS 1.12 1.29 1.35 1.23 0.92 1.51 3.56 -17.51%

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