[JFTECH] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
15-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 1.9%
YoY- 23.99%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 37,010 36,568 26,815 24,910 25,024 25,756 23,025 37.02%
PBT 16,220 16,188 8,058 6,933 6,796 7,632 3,506 176.36%
Tax -180 -160 -40 -366 -352 -396 -190 -3.52%
NP 16,040 16,028 8,018 6,566 6,444 7,236 3,316 184.65%
-
NP to SH 16,040 16,028 8,018 6,566 6,444 7,236 3,316 184.65%
-
Tax Rate 1.11% 0.99% 0.50% 5.28% 5.18% 5.19% 5.42% -
Total Cost 20,970 20,540 18,797 18,344 18,580 18,520 19,709 4.20%
-
Net Worth 112,260 88,810 37,820 34,755 33,074 32,717 31,226 133.76%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 2,264 - 3,150 - - - 1,050 66.51%
Div Payout % 14.12% - 39.29% - - - 31.66% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 112,260 88,810 37,820 34,755 33,074 32,717 31,226 133.76%
NOSH 230,999 225,749 210,000 210,000 210,000 210,000 210,000 6.52%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 43.34% 43.83% 29.90% 26.36% 25.75% 28.09% 14.40% -
ROE 14.29% 18.05% 21.20% 18.89% 19.48% 22.12% 10.62% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 16.34 16.40 12.77 11.86 11.92 12.26 10.96 30.34%
EPS 7.08 7.20 3.82 3.13 3.06 3.44 1.58 170.56%
DPS 1.00 0.00 1.50 0.00 0.00 0.00 0.50 58.40%
NAPS 0.4957 0.3982 0.1801 0.1655 0.1575 0.1558 0.1487 122.34%
Adjusted Per Share Value based on latest NOSH - 210,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.44 3.40 2.49 2.31 2.32 2.39 2.14 37.02%
EPS 1.49 1.49 0.74 0.61 0.60 0.67 0.31 183.45%
DPS 0.21 0.00 0.29 0.00 0.00 0.00 0.10 63.62%
NAPS 0.1043 0.0825 0.0351 0.0323 0.0307 0.0304 0.029 133.83%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 4.96 3.52 2.42 1.39 1.52 0.78 0.75 -
P/RPS 30.35 21.47 18.95 11.72 12.76 6.36 6.84 168.80%
P/EPS 70.03 48.98 63.38 44.45 49.53 22.64 47.50 29.38%
EY 1.43 2.04 1.58 2.25 2.02 4.42 2.11 -22.75%
DY 0.20 0.00 0.62 0.00 0.00 0.00 0.67 -55.17%
P/NAPS 10.01 8.84 13.44 8.40 9.65 5.01 5.04 57.67%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 09/02/21 17/11/20 25/08/20 15/05/20 21/02/20 29/11/19 23/08/19 -
Price 1.67 4.30 3.70 1.80 1.92 1.22 0.745 -
P/RPS 10.22 26.23 28.98 15.17 16.11 9.95 6.79 31.17%
P/EPS 23.58 59.83 96.91 57.56 62.57 35.41 47.18 -36.88%
EY 4.24 1.67 1.03 1.74 1.60 2.82 2.12 58.40%
DY 0.60 0.00 0.41 0.00 0.00 0.00 0.67 -7.06%
P/NAPS 3.37 10.80 20.54 10.88 12.19 7.83 5.01 -23.13%

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