[JCY] YoY Cumulative 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- -80.76%
YoY- -114.29%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 985,448 996,665 952,134 778,248 1,135,618 836,336 1,077,889 -1.48%
PBT 40,143 103,536 69,562 -45,218 326,042 20,076 144,017 -19.16%
Tax -5,176 -2,197 -1,207 -1,290 -498 -106 -672 40.48%
NP 34,967 101,339 68,355 -46,508 325,544 19,970 143,345 -20.93%
-
NP to SH 34,967 101,339 68,355 -46,508 325,544 19,970 143,345 -20.93%
-
Tax Rate 12.89% 2.12% 1.74% - 0.15% 0.53% 0.47% -
Total Cost 950,481 895,326 883,779 824,756 810,074 816,366 934,544 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 51,422 50,771 20,283 20,309 102,243 - 79,954 -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 2.86% 8.38% 6.11% -4.35% 27.13% 2.27% 15.31% -
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 47.91 49.08 46.94 38.32 55.53 41.04 52.71 -1.57%
EPS 1.70 4.99 3.37 -2.29 15.92 0.98 7.01 -21.01%
DPS 2.50 2.50 1.00 1.00 5.00 0.00 3.91 -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 45.88 46.41 44.33 36.24 52.88 38.94 50.19 -1.48%
EPS 1.63 4.72 3.18 -2.17 15.16 0.93 6.67 -20.91%
DPS 2.39 2.36 0.94 0.95 4.76 0.00 3.72 -7.10%
NAPS 0.5695 0.5628 0.5211 0.4981 0.5587 0.4087 0.436 4.54%
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 1.52 1.44 1.54 1.37 0.97 1.83 3.40 -12.54%
P/EPS 42.94 14.13 21.51 -22.93 3.39 76.53 25.53 9.04%
EY 2.33 7.08 4.65 -4.36 29.48 1.31 3.92 -8.29%
DY 3.42 3.55 1.38 1.90 9.26 0.00 2.18 7.78%
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 1.39 1.57 1.59 1.70 0.97 1.58 3.09 -12.45%
P/EPS 39.12 15.43 22.11 -28.38 3.39 66.33 23.25 9.05%
EY 2.56 6.48 4.52 -3.52 29.48 1.51 4.30 -8.27%
DY 3.76 3.25 1.34 1.54 9.26 0.00 2.40 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