JCY | JCY INTERNATIONAL BERHAD
0.520 (1.96%)
T-O (am): 0.510 (08:59:00)
Last updated: 17:00
JCY Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
JCY Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 Nov 24 | Q4 Sep 24 | 4 | 30 Sep 24 | 167.50 | 16.37 | 16.31 | 9.7% | 0.00 | 0.77 | 1.3% | 33.0% | 64.9% | 155.5% | ||||||||
| 23 Aug 24 | Q3 Jun 24 | 3 | 30 Sep 24 | 165.32 | 10.10 | 9.89 | 6.0% | 0.00 | 0.47 | 12.3% | 23.8% | 84.9% | 378.3% | ||||||||
| 21 May 24 | Q2 Mar 24 | 2 | 30 Sep 24 | 147.15 | 5.46 | 5.35 | 3.6% | 0.00 | 0.25 | 16.1% | 40.6% | 302.0% | 121.1% | ||||||||
| 27 Feb 24 | Q1 Dec 23 | 1 | 30 Sep 24 | 126.71 | -2.57 | -2.65 | -2.1% | 0.00 | -0.13 | 0.6% | 13.9% | 91.0% | 91.8% | ||||||||
| 23 Nov 23 | Q4 Sep 23 | 4 | 30 Sep 23 | 125.99 | -29.61 | -29.40 | -23.3% | 0.00 | -1.39 | 5.6% | 10.9% | 727.6% | 57.7% | ||||||||
| 21 Aug 23 | Q3 Jun 23 | 3 | 30 Sep 23 | 133.52 | -3.33 | -3.55 | -2.7% | 0.00 | -0.17 | 27.6% | 22.5% | 86.0% | 74.4% | ||||||||
| 19 May 23 | Q2 Mar 23 | 2 | 30 Sep 23 | 104.62 | -25.33 | -25.28 | -24.2% | 0.00 | -1.20 | 6.0% | 53.4% | 21.2% | 77.2% | ||||||||
| 23 Feb 23 | Q1 Dec 22 | 1 | 30 Sep 23 | 111.24 | -36.41 | -32.07 | -28.8% | 0.00 | -1.52 | 21.3% | 62.6% | 53.9% | 603.1% | ||||||||
| 29 Nov 22 | Q4 Sep 22 | 4 | 30 Sep 22 | 141.39 | -77.72 | -69.56 | -49.2% | 0.00 | -3.30 | 18.0% | 46.0% | 400.8% | 398.2% | ||||||||
| 18 Aug 22 | Q3 Jun 22 | 3 | 30 Sep 22 | 172.36 | -13.67 | -13.89 | -8.1% | 0.00 | -0.66 | 23.3% | 36.4% | 2.6% | 24.6% | ||||||||
| 18 May 22 | Q2 Mar 22 | 2 | 30 Sep 22 | 224.71 | -15.46 | -14.27 | -6.3% | 0.00 | -0.68 | 24.4% | 9.1% | 323.8% | 36.7% | ||||||||
| 22 Feb 22 | Q1 Dec 21 | 1 | 30 Sep 22 | 297.11 | 8.47 | 6.38 | 2.1% | 0.00 | 0.30 | 13.5% | 7.3% | 72.7% | 136.0% | ||||||||
| 29 Nov 21 | Q4 Sep 21 | 4 | 30 Sep 21 | 261.68 | 25.00 | 23.33 | 8.9% | 0.00 | 1.11 | 3.5% | 13.2% | 226.6% | 65.2% | ||||||||
| 19 Aug 21 | Q3 Jun 21 | 3 | 30 Sep 21 | 271.16 | -19.16 | -18.42 | -6.8% | 0.00 | -0.87 | 9.7% | 19.4% | 18.3% | 686.1% | ||||||||
| 20 May 21 | Q2 Mar 21 | 2 | 30 Sep 21 | 247.08 | -21.80 | -22.55 | -9.1% | 0.00 | -1.07 | 10.8% | 8.3% | 27.2% | 615.5% | ||||||||
| 25 Feb 21 | Q1 Dec 20 | 1 | 30 Sep 21 | 276.85 | -18.77 | -17.73 | -6.4% | 0.00 | -0.84 | 8.2% | 0.3% | 225.6% | 546.5% | ||||||||
| 26 Nov 20 | Q4 Sep 20 | 4 | 30 Sep 20 | 301.48 | 27.52 | 14.12 | 4.7% | 0.00 | 0.68 | 32.8% | 16.6% | 349.2% | 1191.0% | ||||||||
| 18 Aug 20 | Q3 Jun 20 | 3 | 30 Sep 20 | 227.03 | 3.35 | 3.14 | 1.4% | 0.00 | 0.15 | 15.8% | 6.4% | 28.1% | 111.9% | ||||||||
| 28 May 20 | Q2 Mar 20 | 2 | 30 Sep 20 | 269.51 | 4.58 | 4.37 | 1.6% | 0.00 | 0.21 | 3.0% | 4.1% | 10.2% | 116.6% | ||||||||
| 25 Feb 20 | Q1 Dec 19 | 1 | 30 Sep 20 | 277.83 | 4.11 | 3.97 | 1.4% | 0.00 | 0.19 | 7.4% | 9.2% | 406.8% | 476.2% | ||||||||
| 27 Nov 19 | Q4 Sep 19 | 4 | 30 Sep 19 | 258.62 | -15.09 | -1.29 | -0.5% | 0.50 | -0.06 | 21.1% | 19.9% | 95.1% | 97.8% | ||||||||
| 22 Aug 19 | Q3 Jun 19 | 3 | 30 Sep 19 | 213.46 | -26.39 | -26.36 | -12.3% | 0.00 | -1.28 | 17.6% | 35.7% | 0.1% | 168.9% | ||||||||
| 16 May 19 | Q2 Mar 19 | 2 | 30 Sep 19 | 258.92 | -25.77 | -26.32 | -10.2% | 0.00 | -1.28 | 15.4% | 25.3% | 3920.0% | 31.4% | ||||||||
| 27 Feb 19 | Q1 Dec 18 | 1 | 30 Sep 19 | 306.12 | 1.06 | 0.69 | 0.2% | 0.00 | 0.03 | 5.2% | 21.3% | 101.2% | 104.9% | ||||||||
| 30 Nov 18 | Q4 Sep 18 | 4 | 30 Sep 18 | 323.01 | -69.28 | -58.49 | -18.1% | 0.00 | -2.84 | 2.7% | 17.1% | 496.6% | 1400.8% | ||||||||
| 20 Aug 18 | Q3 Jun 18 | 3 | 30 Sep 18 | 332.12 | -9.02 | -9.80 | -3.0% | 0.00 | -0.48 | 4.2% | 14.9% | 74.5% | 1.8% | ||||||||
| 15 May 18 | Q2 Mar 18 | 2 | 30 Sep 18 | 346.70 | -38.03 | -38.36 | -11.1% | 0.00 | -1.86 | 10.9% | 14.8% | 172.2% | 349.0% | ||||||||
| 27 Feb 18 | Q1 Dec 17 | 1 | 30 Sep 18 | 389.08 | -13.78 | -14.10 | -3.6% | 0.50 | -0.68 | 0.1% | 5.8% | 261.7% | 133.5% | ||||||||
| 28 Nov 17 | Q4 Sep 17 | 4 | 30 Sep 17 | 389.52 | -3.49 | -3.90 | -1.0% | 0.50 | -0.19 | 0.2% | 5.3% | 61.0% | 73.3% | ||||||||
| 17 Aug 17 | Q3 Jun 17 | 3 | 30 Sep 17 | 390.20 | -12.97 | -9.98 | -2.6% | 0.75 | -0.48 | 4.0% | 13.5% | 164.8% | 65.1% | ||||||||
| 18 May 17 | Q2 Mar 17 | 2 | 30 Sep 17 | 406.66 | 19.85 | 15.41 | 3.8% | 1.25 | 0.75 | 1.5% | 11.1% | 63.4% | 339.7% | ||||||||
| 21 Feb 17 | Q1 Dec 16 | 1 | 30 Sep 17 | 413.00 | 45.52 | 42.08 | 10.2% | 1.25 | 2.04 | 0.4% | 21.8% | 388.4% | 1.6% | ||||||||
| 24 Nov 16 | Q4 Sep 16 | 4 | 30 Sep 16 | 411.20 | -21.86 | -14.59 | -3.5% | 1.25 | -0.71 | 19.6% | 11.7% | 49.0% | 119.3% | ||||||||
| 18 Aug 16 | Q3 Jun 16 | 3 | 30 Sep 16 | 343.84 | -25.20 | -28.60 | -8.3% | 1.25 | -1.39 | 24.8% | 28.3% | 344.9% | 187.8% | ||||||||
| 19 May 16 | Q2 Mar 16 | 2 | 30 Sep 16 | 457.29 | -3.73 | -6.43 | -1.4% | 1.25 | -0.31 | 13.4% | 10.1% | 115.5% | 112.6% | ||||||||
| 26 Feb 16 | Q1 Dec 15 | 1 | 30 Sep 16 | 528.15 | 43.88 | 41.40 | 7.8% | 1.25 | 2.02 | 13.4% | 8.3% | 45.2% | 17.5% | ||||||||
| 23 Nov 15 | Q4 Sep 15 | 4 | 30 Sep 15 | 465.89 | 70.04 | 75.61 | 16.2% | 3.00 | 3.70 | 2.9% | 0.7% | 132.2% | 183.2% | ||||||||
| 19 Aug 15 | Q3 Jun 15 | 3 | 30 Sep 15 | 479.75 | 33.65 | 32.55 | 6.8% | 1.25 | 1.59 | 5.7% | 6.0% | 36.4% | 30.1% | ||||||||
| 20 May 15 | Q2 Mar 15 | 2 | 30 Sep 15 | 508.80 | 52.49 | 51.15 | 10.1% | 1.25 | 2.52 | 4.3% | 7.0% | 1.9% | 34.2% | ||||||||
| 13 Feb 15 | 31/12/14 | 1 | 30/09/15 | 487.87 | 51.05 | 50.19 | 10.3% | 1.00 | 2.47 | 5.4% | 2.3% | 88.0% | 65.9% |
JCY Historical Dividends
JCY Financial Ratios
| EPS | 1.35 sen |
| Trailing PE (Sector Median: 25.0) | 38.6 |
| PEG | 0.39 |
| Altman Z | 1.2 |
| Beaver | 0.247 |
| Current Ratio | 5.29 |
| Debt-Equity (DE) Ratio | 0.15 |
| FCF Yield | 2.03 % |
| Revenue QoQ | 1.32 % |
| Revenue YoY | 32.95% |
| Profit QoQ | 64.94 % |
| Profit YoY | 155.47 % |
| Profit Margin (Sector Median: 5.3) | 4.76 % |
| ROE (ROIC: -4.4) | -4.4 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
JCY Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 25.0) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 5.3) | |
| ROE (ROIC: -4.4) | |
| Altman Z |
JCY Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.32 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 16.31 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
JCY Directors Share Purchases (Beta)
DATO' TAN SHIH LENG added 422000.0 units announced on 08 Jun 2022 at ~RM0.2
DATO' TAN SHIH LENG added 500000.0 units announced on 08 Mar 2022 at ~RM0.245
DATO' TAN SHIH LENG added 1000000.0 units announced on 07 Mar 2022 at ~RM0.25
DATO' TAN SHIH LENG added 1000000.0 units announced on 04 Mar 2022 at ~RM0.275
DATO' TAN SHIH LENG added 200000.0 units announced on 03 Mar 2022 at ~RM0.28
DATO' TAN SHIH LENG added 220700.0 units announced on 02 Mar 2022 at ~RM0.29
DATO' TAN SHIH LENG added 100000.0 units announced on 19 Jan 2022 at ~RM0.3
DATO' TAN SHIH LENG added 250000.0 units announced on 14 Jan 2022 at ~RM0.305
DATO' TAN SHIH LENG added 267400.0 units announced on 06 Dec 2021 at ~RM0.295
DATO' TAN SHIH LENG added 1000000.0 units announced on 02 Dec 2021 at ~RM0.295
DATO' TAN SHIH LENG added 500000.0 units announced on 25 Jun 2021 at ~RM0.365
DATO' TAN SHIH LENG added 500000.0 units announced on 24 Jun 2021 at ~RM0.365
DATO' TAN SHIH LENG added 500000.0 units announced on 03 Jun 2021 at ~RM0.355
DATO' TAN SHIH LENG added 1500000.0 units announced on 31 May 2021 at ~RM0.35
DATO' TAN SHIH LENG reduced 1267400.0 units announced on 16 Mar 2021 at ~RM0.385
MR CHANG WEI MING reduced 50000.0 units announced on 20 Oct 2020 at ~RM0.75
DATO' TAN SHIH LENG reduced 500000.0 units announced on 19 Oct 2020 at ~RM0.75
DATO' TAN SHIH LENG reduced 3200000.0 units announced on 13 Oct 2020 at ~RM0.75
MR GOH CHYE KANG reduced 1000000.0 units announced on 12 Oct 2020 at ~RM0.735
DATO' WONG KING KHENG reduced 650000.0 units announced on 02 Oct 2020 at ~RM0.705
MR GOH CHYE KANG reduced 1000000.0 units announced on 29 Sep 2020 at ~RM0.725
DATO' WONG KING KHENG reduced 650000.0 units announced on 29 Sep 2020 at ~RM0.725
DATO' WONG KING KHENG reduced 700000.0 units announced on 25 Sep 2020 at ~RM0.66
DATO' TAN SHIH LENG added 500000.0 units announced on 10 Sep 2020 at ~RM0.675
MR GOH CHYE KANG reduced 300000.0 units announced on 07 Sep 2020 at ~RM0.775
MR GOH CHYE KANG reduced 300000.0 units announced on 03 Sep 2020 at ~RM0.725
MR CHANG WEI MING reduced 525000.0 units announced on 03 Sep 2020 at ~RM0.695
DATO' TAN SHIH LENG added 1000000.0 units announced on 12 Aug 2020 at ~RM0.51
MR CHANG WEI MING reduced 200000.0 units announced on 07 Aug 2020 at ~RM0.7
DATO' TAN SHIH LENG added 700000.0 units announced on 07 Aug 2020 at ~RM0.7
JCY Summary
Market Cap: 1116 M.
Market Cap Class: Middlers
Number of Shares: 2147 M.
Adjusted Float: 28.2%.
Stock highly correlated with
NOTION (97%)
SNS (97%)
FAJAR (95%)
IFCAMSC (95%)
JCY has been a leading component supplier and contract manufacturer for the data storage market. Headquartered in Johor Bahru, Malaysia, JCY boasts factories conveniently located in Malaysia, Thailand, and China which are easily accessible to major international airports and highways. For more than two decades, the Group and its predecessors have been a leading component supplier and contract manufacturer for the Hard Disk Drive ("HDD") industry.
Sectors: Technology, Exports, Technology Equipment
Code: 5161
Website: http://www.jcyinternational.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
JCY Top Shareholdings
Updated on 30-Dec-2022
| Shareholder | % | Value (M) |
|---|---|---|
| UBS AG | 71.81% | 801.97 |
| Yky Investment Ltd | 69.29% | 773.83 |
| Tan Shih Leng | 0.46% | 5.14 |
| Kho Chai Yam | 0.35% | 3.91 |
| Lim Bee San | 0.23% | 2.57 |
| Dato' Wong King Kheng | 0.23% | 2.52 |
| Credit Suisse | 0.22% | 2.46 |
| OCBC Securities Pte. Ltd. | 0.21% | 2.35 |
| UOB Kay Hian Pte Ltd | 0.2% | 2.23 |
| Kong Tiong Kian | 0.18% | 2.01 |
| Yap Lim York | 0.18% | 2.01 |
| Yee Chin Chin | 0.16% | 1.79 |
| Chang Fok Chin | 0.14% | 1.56 |
| Cgs-Cimb Securities (Singapore) Pte Ltd | 0.13% | 1.45 |
| Chow Chong Chek | 0.12% | 1.34 |
| Sow Chin Chuan | 0.11% | 1.23 |
| Wong Engineering Corp Berhad | 0.11% | 1.23 |
| Goh Ching Mun | 0.1% | 1.12 |
| Yang Cheng Hong | 0.1% | 1.12 |
| COEE Engineering Sdn. Bhd. | 0.1% | 1.12 |
| Goh Chin Chong | 0.1% | 1.12 |
| Teh Shiou Cherng | 0.09% | 1.01 |
| Dr Rizal Bin Mohamed Ali | 0.09% | 1.01 |
| Tan Seng Yen | 0.09% | 1.01 |
| Zaianuddin Bin Mohamed | 0.09% | 1.01 |
| Ong Eng Lee | 0.08% | 0.89 |
| Wong Yat Peng | 0.08% | 0.89 |
| Tan Choo Mit | 0.08% | 0.89 |
| Siew Chee Seng | 0.08% | 0.89 |
| Yeoh Sai Kong | 0.08% | 0.88 |