[JFTECH] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
11-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 45.61%
YoY- 137.12%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 23,021 11,315 38,314 28,123 18,505 9,142 26,815 -9.64%
PBT 8,599 6,000 16,125 11,706 8,110 4,047 8,058 4.41%
Tax 1,011 -1,420 -1,342 -108 -90 -40 -40 -
NP 9,610 4,580 14,783 11,598 8,020 4,007 8,018 12.79%
-
NP to SH 10,561 5,036 15,157 11,678 8,020 4,007 8,018 20.09%
-
Tax Rate -11.76% 23.67% 8.32% 0.92% 1.11% 0.99% 0.50% -
Total Cost 13,411 6,735 23,531 16,525 10,485 5,135 18,797 -20.10%
-
Net Worth 128,623 120,401 120,494 90,849 112,260 88,810 37,820 125.64%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 4,626 - 9,240 3,696 1,132 - 3,150 29.10%
Div Payout % 43.81% - 60.96% 31.65% 14.12% - 39.29% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 128,623 120,401 120,494 90,849 112,260 88,810 37,820 125.64%
NOSH 927,058 924,035 924,035 924,032 230,999 225,749 210,000 168.38%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 41.74% 40.48% 38.58% 41.24% 43.34% 43.83% 29.90% -
ROE 8.21% 4.18% 12.58% 12.85% 7.14% 4.51% 21.20% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.49 1.22 4.15 3.80 8.17 4.10 12.77 -66.27%
EPS 1.14 0.55 2.26 2.98 3.54 1.80 3.82 -55.24%
DPS 0.50 0.00 1.00 0.50 0.50 0.00 1.50 -51.82%
NAPS 0.139 0.1303 0.1304 0.1229 0.4957 0.3982 0.1801 -15.82%
Adjusted Per Share Value based on latest NOSH - 924,032
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.14 1.05 3.56 2.61 1.72 0.85 2.49 -9.58%
EPS 0.98 0.47 1.41 1.08 0.74 0.37 0.74 20.53%
DPS 0.43 0.00 0.86 0.34 0.11 0.00 0.29 29.93%
NAPS 0.1195 0.1118 0.1119 0.0844 0.1043 0.0825 0.0351 125.80%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.43 1.41 1.25 1.19 4.96 3.52 2.42 -
P/RPS 57.48 115.15 30.15 31.28 60.70 85.87 18.95 109.11%
P/EPS 125.30 258.72 76.21 75.33 140.06 195.92 63.38 57.32%
EY 0.80 0.39 1.31 1.33 0.71 0.51 1.58 -36.39%
DY 0.35 0.00 0.80 0.42 0.10 0.00 0.62 -31.62%
P/NAPS 10.29 10.82 9.59 9.68 10.01 8.84 13.44 -16.26%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 16/11/21 24/08/21 11/05/21 09/02/21 17/11/20 25/08/20 -
Price 1.19 1.54 1.55 1.31 1.67 4.30 3.70 -
P/RPS 47.83 125.76 37.38 34.43 20.44 104.90 28.98 39.53%
P/EPS 104.27 282.57 94.49 82.92 47.16 239.34 96.91 4.98%
EY 0.96 0.35 1.06 1.21 2.12 0.42 1.03 -4.57%
DY 0.42 0.00 0.65 0.38 0.30 0.00 0.41 1.61%
P/NAPS 8.56 11.82 11.89 10.66 3.37 10.80 20.54 -44.11%

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