[JFTECH] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
16-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 6.79%
YoY- 58.45%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 45,340 43,524 42,830 40,488 38,315 36,255 32,808 24.14%
PBT 15,076 15,827 16,614 18,079 16,126 14,563 12,769 11.74%
Tax 644 -224 -243 -2,723 -1,343 126 46 483.69%
NP 15,720 15,603 16,371 15,356 14,783 14,689 12,815 14.63%
-
NP to SH 17,241 17,211 17,696 16,186 15,157 14,769 12,815 21.93%
-
Tax Rate -4.27% 1.42% 1.46% 15.06% 8.33% -0.87% -0.36% -
Total Cost 29,620 27,921 26,459 25,132 23,532 21,566 19,993 30.05%
-
Net Worth 130,622 127,099 128,623 120,401 120,494 90,849 112,260 10.65%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 9,262 9,246 9,246 5,752 5,752 4,282 4,282 67.48%
Div Payout % 53.72% 53.73% 52.25% 35.54% 37.95% 29.00% 33.42% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 130,622 127,099 128,623 120,401 120,494 90,849 112,260 10.65%
NOSH 927,058 927,058 927,058 924,035 924,035 924,032 230,999 153.18%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 34.67% 35.85% 38.22% 37.93% 38.58% 40.52% 39.06% -
ROE 13.20% 13.54% 13.76% 13.44% 12.58% 16.26% 11.42% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.89 4.69 4.63 4.38 4.15 4.90 14.49 -51.62%
EPS 1.86 1.86 1.91 1.75 1.64 2.00 5.66 -52.47%
DPS 1.00 1.00 1.00 0.62 0.62 0.58 1.89 -34.65%
NAPS 0.1409 0.1371 0.139 0.1303 0.1304 0.1229 0.4957 -56.86%
Adjusted Per Share Value based on latest NOSH - 924,035
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.21 4.04 3.98 3.76 3.56 3.37 3.05 24.04%
EPS 1.60 1.60 1.64 1.50 1.41 1.37 1.19 21.88%
DPS 0.86 0.86 0.86 0.53 0.53 0.40 0.40 66.81%
NAPS 0.1213 0.118 0.1195 0.1118 0.1119 0.0844 0.1043 10.62%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.69 1.05 1.43 1.41 1.25 1.19 4.96 -
P/RPS 14.11 22.36 30.90 32.18 30.15 24.26 34.24 -44.71%
P/EPS 37.10 56.56 74.78 80.49 76.21 59.56 87.65 -43.71%
EY 2.70 1.77 1.34 1.24 1.31 1.68 1.14 77.96%
DY 1.45 0.95 0.70 0.44 0.50 0.49 0.38 144.78%
P/NAPS 4.90 7.66 10.29 10.82 9.59 9.68 10.01 -37.96%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 18/08/22 30/05/22 24/02/22 16/11/21 24/08/21 11/05/21 09/02/21 -
Price 0.785 0.83 1.19 1.54 1.55 1.31 1.67 -
P/RPS 16.05 17.68 25.71 35.15 37.38 26.71 11.53 24.74%
P/EPS 42.21 44.71 62.23 87.92 94.49 65.57 29.51 27.03%
EY 2.37 2.24 1.61 1.14 1.06 1.53 3.39 -21.28%
DY 1.27 1.20 0.84 0.40 0.40 0.44 1.13 8.12%
P/NAPS 5.57 6.05 8.56 11.82 11.89 10.66 3.37 39.92%

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