[JCY] YoY TTM 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- -76.9%
YoY- -82.68%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,931,095 1,911,701 1,772,539 1,883,919 1,970,537 1,791,833 2,059,774 -1.06%
PBT 148,835 156,785 59,544 57,496 319,810 56,678 271,462 -9.52%
Tax -5,707 -13,916 -6,292 -2,252 -770 -6,290 759 -
NP 143,128 142,869 53,252 55,244 319,040 50,388 272,221 -10.15%
-
NP to SH 143,128 142,869 53,252 55,244 319,040 50,388 272,221 -10.15%
-
Tax Rate 3.83% 8.88% 10.57% 3.92% 0.24% 11.10% -0.28% -
Total Cost 1,787,967 1,768,832 1,719,287 1,828,675 1,651,497 1,741,445 1,787,553 0.00%
-
Net Worth 1,233,139 1,208,161 1,118,334 1,073,174 1,199,277 879,820 936,832 4.68%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 138,430 91,510 20,267 162,476 40,875 - 231,757 -8.22%
Div Payout % 96.72% 64.05% 38.06% 294.11% 12.81% - 85.14% -
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 1,233,139 1,208,161 1,118,334 1,073,174 1,199,277 879,820 936,832 4.68%
NOSH 2,073,548 2,029,841 2,026,702 2,037,156 2,043,759 2,042,295 2,045,931 0.22%
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 7.41% 7.47% 3.00% 2.93% 16.19% 2.81% 13.22% -
ROE 11.61% 11.83% 4.76% 5.15% 26.60% 5.73% 29.06% -
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 93.13 94.18 87.46 92.48 96.42 87.74 100.68 -1.28%
EPS 6.90 7.04 2.63 2.71 15.61 2.47 13.31 -10.36%
DPS 6.75 4.50 1.00 8.00 2.00 0.00 11.33 -8.26%
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 89.91 89.01 82.53 87.72 91.75 83.43 95.90 -1.06%
EPS 6.66 6.65 2.48 2.57 14.85 2.35 12.67 -10.15%
DPS 6.45 4.26 0.94 7.57 1.90 0.00 10.79 -8.21%
NAPS 0.5742 0.5625 0.5207 0.4997 0.5584 0.4097 0.4362 4.68%
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 0.78 0.75 0.83 0.57 0.56 0.85 1.78 -12.83%
P/EPS 10.58 10.02 27.59 19.36 3.46 30.40 13.45 -3.91%
EY 9.46 9.98 3.62 5.17 28.91 3.29 7.43 4.10%
DY 9.25 6.38 1.38 15.24 3.70 0.00 6.33 6.52%
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 - -
Price 0.665 0.77 0.745 0.65 0.54 0.65 0.00 -
P/RPS 0.71 0.82 0.85 0.70 0.56 0.74 0.00 -
P/EPS 9.63 10.94 28.35 23.97 3.46 26.35 0.00 -
EY 10.38 9.14 3.53 4.17 28.91 3.80 0.00 -
DY 10.15 5.84 1.34 12.31 3.70 0.00 0.00 -
P/NAPS 1.12 1.29 1.35 1.23 0.92 1.51 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