[JCY] YoY Cumulative Quarter Result on 31-Mar-2014 [#2]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 125.94%
YoY- 246.97%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 819,667 985,448 996,665 952,134 778,248 1,135,618 836,336 -0.33%
PBT 65,373 40,143 103,536 69,562 -45,218 326,042 20,076 21.72%
Tax -7,890 -5,176 -2,197 -1,207 -1,290 -498 -106 104.96%
NP 57,483 34,967 101,339 68,355 -46,508 325,544 19,970 19.24%
-
NP to SH 57,483 34,967 101,339 68,355 -46,508 325,544 19,970 19.24%
-
Tax Rate 12.07% 12.89% 2.12% 1.74% - 0.15% 0.53% -
Total Cost 762,184 950,481 895,326 883,779 824,756 810,074 816,366 -1.13%
-
Net Worth 1,147,805 1,223,227 1,208,757 1,119,237 1,069,887 1,199,932 877,864 4.56%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 25,754 51,422 50,771 20,283 20,309 102,243 - -
Div Payout % 44.80% 147.06% 50.10% 29.67% 0.00% 31.41% - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,147,805 1,223,227 1,208,757 1,119,237 1,069,887 1,199,932 877,864 4.56%
NOSH 2,060,322 2,056,882 2,030,841 2,028,338 2,030,917 2,044,874 2,037,755 0.18%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.01% 3.55% 10.17% 7.18% -5.98% 28.67% 2.39% -
ROE 5.01% 2.86% 8.38% 6.11% -4.35% 27.13% 2.27% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 39.78 47.91 49.08 46.94 38.32 55.53 41.04 -0.51%
EPS 2.79 1.70 4.99 3.37 -2.29 15.92 0.98 19.03%
DPS 1.25 2.50 2.50 1.00 1.00 5.00 0.00 -
NAPS 0.5571 0.5947 0.5952 0.5518 0.5268 0.5868 0.4308 4.37%
Adjusted Per Share Value based on latest NOSH - 2,026,702
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 38.16 45.88 46.41 44.33 36.24 52.88 38.94 -0.33%
EPS 2.68 1.63 4.72 3.18 -2.17 15.16 0.93 19.27%
DPS 1.20 2.39 2.36 0.94 0.95 4.76 0.00 -
NAPS 0.5344 0.5695 0.5628 0.5211 0.4981 0.5587 0.4087 4.56%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.595 0.73 0.705 0.725 0.525 0.54 0.75 -
P/RPS 1.50 1.52 1.44 1.54 1.37 0.97 1.83 -3.25%
P/EPS 21.33 42.94 14.13 21.51 -22.93 3.39 76.53 -19.16%
EY 4.69 2.33 7.08 4.65 -4.36 29.48 1.31 23.66%
DY 2.10 3.42 3.55 1.38 1.90 9.26 0.00 -
P/NAPS 1.07 1.23 1.18 1.31 1.00 0.92 1.74 -7.77%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 18/05/17 19/05/16 20/05/15 19/05/14 22/05/13 17/05/12 18/05/11 -
Price 0.665 0.665 0.77 0.745 0.65 0.54 0.65 -
P/RPS 1.67 1.39 1.57 1.59 1.70 0.97 1.58 0.92%
P/EPS 23.84 39.12 15.43 22.11 -28.38 3.39 66.33 -15.66%
EY 4.20 2.56 6.48 4.52 -3.52 29.48 1.51 18.57%
DY 1.88 3.76 3.25 1.34 1.54 9.26 0.00 -
P/NAPS 1.19 1.12 1.29 1.35 1.23 0.92 1.51 -3.88%

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