[JCY] YoY TTM Result on 30-Sep-2012 [#4]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- -6.31%
YoY- 3073.15%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,942,312 1,867,170 1,598,653 2,241,289 1,671,255 2,033,386 1,758,077 1.67%
PBT 207,228 122,811 -55,236 428,756 13,844 180,619 205,910 0.10%
Tax 2,272 -12,926 -6,375 -1,460 -378 -6,856 1,368 8.81%
NP 209,500 109,885 -61,611 427,296 13,466 173,763 207,278 0.17%
-
NP to SH 209,500 109,885 -61,611 427,296 13,466 173,763 207,278 0.17%
-
Tax Rate -1.10% 10.53% - 0.34% 2.73% 3.80% -0.66% -
Total Cost 1,732,812 1,757,285 1,660,264 1,813,993 1,657,789 1,859,623 1,550,799 1.86%
-
Net Worth 1,288,588 1,125,560 1,094,135 1,120,636 887,243 881,978 803,575 8.18%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 132,587 66,086 40,630 162,721 - - 231,757 -8.88%
Div Payout % 63.29% 60.14% 0.00% 38.08% - - 111.81% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,288,588 1,125,560 1,094,135 1,120,636 887,243 881,978 803,575 8.18%
NOSH 2,043,432 2,038,320 2,069,090 2,014,807 2,049,534 2,050,636 2,047,325 -0.03%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.79% 5.89% -3.85% 19.06% 0.81% 8.55% 11.79% -
ROE 16.26% 9.76% -5.63% 38.13% 1.52% 19.70% 25.79% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 95.05 91.60 77.26 111.24 81.54 99.16 85.87 1.70%
EPS 10.25 5.39 -2.98 21.21 0.66 8.47 10.12 0.21%
DPS 6.50 3.25 1.96 8.00 0.00 0.00 11.32 -8.82%
NAPS 0.6306 0.5522 0.5288 0.5562 0.4329 0.4301 0.3925 8.21%
Adjusted Per Share Value based on latest NOSH - 2,014,807
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 90.44 86.94 74.43 104.36 77.81 94.68 81.86 1.67%
EPS 9.75 5.12 -2.87 19.90 0.63 8.09 9.65 0.17%
DPS 6.17 3.08 1.89 7.58 0.00 0.00 10.79 -8.89%
NAPS 0.60 0.5241 0.5094 0.5218 0.4131 0.4107 0.3742 8.18%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 0.67 0.635 0.63 0.78 0.415 1.00 0.00 -
P/RPS 0.70 0.69 0.82 0.70 0.51 1.01 0.00 -
P/EPS 6.54 11.78 -21.16 3.68 63.16 11.80 0.00 -
EY 15.30 8.49 -4.73 27.19 1.58 8.47 0.00 -
DY 9.70 5.12 3.12 10.26 0.00 0.00 0.00 -
P/NAPS 1.06 1.15 1.19 1.40 0.96 2.33 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 26/11/14 21/11/13 21/11/12 29/11/11 30/11/10 - -
Price 0.88 0.555 0.585 0.85 0.54 0.89 0.00 -
P/RPS 0.93 0.61 0.76 0.76 0.66 0.90 0.00 -
P/EPS 8.58 10.30 -19.65 4.01 82.19 10.50 0.00 -
EY 11.65 9.71 -5.09 24.95 1.22 9.52 0.00 -
DY 7.39 5.86 3.36 9.41 0.00 0.00 0.00 -
P/NAPS 1.40 1.01 1.11 1.53 1.25 2.07 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