[JCY] YoY TTM Result on 30-Jun-2013 [#3]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- -213.65%
YoY- -113.77%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,795,182 1,938,825 1,823,479 1,712,471 2,148,508 1,706,211 2,059,894 -2.26%
PBT 89,977 164,807 97,607 -60,075 456,742 -31,063 271,997 -16.82%
Tax -8,003 -14,413 -6,499 -2,710 -644 -6,004 446 -
NP 81,974 150,394 91,108 -62,785 456,098 -37,067 272,443 -18.12%
-
NP to SH 81,974 150,394 91,108 -62,785 456,098 -37,067 272,443 -18.12%
-
Tax Rate 8.89% 8.75% 6.66% - 0.14% - -0.16% -
Total Cost 1,713,208 1,788,431 1,732,371 1,775,256 1,692,410 1,743,278 1,787,451 -0.70%
-
Net Worth 1,170,954 1,230,909 1,119,386 1,066,880 1,279,002 848,676 907,776 4.33%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 138,557 91,667 45,702 101,074 102,277 - 231,757 -8.20%
Div Payout % 169.03% 60.95% 50.16% 0.00% 22.42% - 85.07% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,170,954 1,230,909 1,119,386 1,066,880 1,279,002 848,676 907,776 4.33%
NOSH 2,057,553 2,047,421 2,034,878 2,036,031 2,046,731 2,042,051 2,044,080 0.10%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.57% 7.76% 5.00% -3.67% 21.23% -2.17% 13.23% -
ROE 7.00% 12.22% 8.14% -5.88% 35.66% -4.37% 30.01% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 87.25 94.70 89.61 84.11 104.97 83.55 100.77 -2.37%
EPS 3.98 7.35 4.48 -3.08 22.28 -1.82 13.33 -18.23%
DPS 6.75 4.50 2.25 5.00 5.00 0.00 11.34 -8.27%
NAPS 0.5691 0.6012 0.5501 0.524 0.6249 0.4156 0.4441 4.21%
Adjusted Per Share Value based on latest NOSH - 2,036,031
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 83.58 90.27 84.90 79.73 100.03 79.44 95.91 -2.26%
EPS 3.82 7.00 4.24 -2.92 21.24 -1.73 12.68 -18.10%
DPS 6.45 4.27 2.13 4.71 4.76 0.00 10.79 -8.21%
NAPS 0.5452 0.5731 0.5212 0.4967 0.5955 0.3951 0.4226 4.33%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.60 0.705 0.70 0.67 1.54 0.60 1.47 -
P/RPS 0.69 0.74 0.78 0.80 1.47 0.72 1.46 -11.73%
P/EPS 15.06 9.60 15.63 -21.73 6.91 -33.05 11.03 5.32%
EY 6.64 10.42 6.40 -4.60 14.47 -3.03 9.07 -5.06%
DY 11.25 6.38 3.21 7.46 3.25 0.00 7.71 6.49%
P/NAPS 1.05 1.17 1.27 1.28 2.46 1.44 3.31 -17.40%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 19/08/15 21/08/14 19/08/13 16/08/12 22/08/11 - -
Price 0.635 0.65 0.71 0.675 1.47 0.47 0.00 -
P/RPS 0.73 0.69 0.79 0.80 1.40 0.56 0.00 -
P/EPS 15.94 8.85 15.86 -21.89 6.60 -25.89 0.00 -
EY 6.27 11.30 6.31 -4.57 15.16 -3.86 0.00 -
DY 10.63 6.92 3.17 7.41 3.40 0.00 0.00 -
P/NAPS 1.12 1.08 1.29 1.29 2.35 1.13 0.00 -

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