[JFTECH] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
09-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 0.07%
YoY- 148.91%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 45,260 38,314 37,497 37,010 36,568 26,815 24,910 48.84%
PBT 24,000 16,125 15,608 16,220 16,188 8,058 6,933 128.66%
Tax -5,680 -1,342 -144 -180 -160 -40 -366 521.13%
NP 18,320 14,783 15,464 16,040 16,028 8,018 6,566 98.06%
-
NP to SH 20,144 15,157 15,570 16,040 16,028 8,018 6,566 110.99%
-
Tax Rate 23.67% 8.32% 0.92% 1.11% 0.99% 0.50% 5.28% -
Total Cost 26,940 23,531 22,033 20,970 20,540 18,797 18,344 29.17%
-
Net Worth 120,401 120,494 90,849 112,260 88,810 37,820 34,755 128.77%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 9,240 4,928 2,264 - 3,150 - -
Div Payout % - 60.96% 31.65% 14.12% - 39.29% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 120,401 120,494 90,849 112,260 88,810 37,820 34,755 128.77%
NOSH 924,035 924,035 924,032 230,999 225,749 210,000 210,000 168.27%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 40.48% 38.58% 41.24% 43.34% 43.83% 29.90% 26.36% -
ROE 16.73% 12.58% 17.14% 14.29% 18.05% 21.20% 18.89% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.90 4.15 5.07 16.34 16.40 12.77 11.86 -44.49%
EPS 2.20 2.26 3.97 7.08 7.20 3.82 3.13 -20.92%
DPS 0.00 1.00 0.67 1.00 0.00 1.50 0.00 -
NAPS 0.1303 0.1304 0.1229 0.4957 0.3982 0.1801 0.1655 -14.72%
Adjusted Per Share Value based on latest NOSH - 230,999
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.20 3.56 3.48 3.44 3.40 2.49 2.31 48.91%
EPS 1.87 1.41 1.45 1.49 1.49 0.74 0.61 110.88%
DPS 0.00 0.86 0.46 0.21 0.00 0.29 0.00 -
NAPS 0.1118 0.1119 0.0844 0.1043 0.0825 0.0351 0.0323 128.64%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.41 1.25 1.19 4.96 3.52 2.42 1.39 -
P/RPS 28.79 30.15 23.46 30.35 21.47 18.95 11.72 81.95%
P/EPS 64.68 76.21 56.49 70.03 48.98 63.38 44.45 28.38%
EY 1.55 1.31 1.77 1.43 2.04 1.58 2.25 -21.98%
DY 0.00 0.80 0.56 0.20 0.00 0.62 0.00 -
P/NAPS 10.82 9.59 9.68 10.01 8.84 13.44 8.40 18.36%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 16/11/21 24/08/21 11/05/21 09/02/21 17/11/20 25/08/20 15/05/20 -
Price 1.54 1.55 1.31 1.67 4.30 3.70 1.80 -
P/RPS 31.44 37.38 25.82 10.22 26.23 28.98 15.17 62.48%
P/EPS 70.64 94.49 62.19 23.58 59.83 96.91 57.56 14.61%
EY 1.42 1.06 1.61 4.24 1.67 1.03 1.74 -12.66%
DY 0.00 0.65 0.51 0.60 0.00 0.41 0.00 -
P/NAPS 11.82 11.89 10.66 3.37 10.80 20.54 10.88 5.67%

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