[JFTECH] QoQ TTM 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- 25.45%
YoY- 380.68%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 40,488 38,315 36,255 32,808 29,517 26,814 23,766 42.59%
PBT 18,079 16,126 14,563 12,769 10,196 8,057 4,513 152.02%
Tax -2,723 -1,343 126 46 19 -40 -244 398.65%
NP 15,356 14,783 14,689 12,815 10,215 8,017 4,269 134.58%
-
NP to SH 16,186 15,157 14,769 12,815 10,215 8,017 4,269 142.95%
-
Tax Rate 15.06% 8.33% -0.87% -0.36% -0.19% 0.50% 5.41% -
Total Cost 25,132 23,532 21,566 19,993 19,302 18,797 19,497 18.42%
-
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 5,752 5,752 4,282 4,282 3,150 3,150 1,050 210.43%
Div Payout % 35.54% 37.95% 29.00% 33.42% 30.84% 39.29% 24.60% -
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 37.93% 38.58% 40.52% 39.06% 34.61% 29.90% 17.96% -
ROE 13.44% 12.58% 16.26% 11.42% 11.50% 21.20% 12.28% -
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 4.38 4.15 4.90 14.49 13.23 12.77 11.32 -46.87%
EPS 1.75 1.64 2.00 5.66 4.58 3.82 2.03 -9.41%
DPS 0.62 0.62 0.58 1.89 1.41 1.50 0.50 15.40%
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 3.76 3.56 3.37 3.05 2.74 2.49 2.21 42.46%
EPS 1.50 1.41 1.37 1.19 0.95 0.74 0.40 141.17%
DPS 0.53 0.53 0.40 0.40 0.29 0.29 0.10 203.67%
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 32.18 30.15 24.26 34.24 26.60 18.95 12.28 89.96%
P/EPS 80.49 76.21 59.56 87.65 76.85 63.39 68.38 11.47%
EY 1.24 1.31 1.68 1.14 1.30 1.58 1.46 -10.30%
DY 0.44 0.50 0.49 0.38 0.40 0.62 0.36 14.30%
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 35.15 37.38 26.71 11.53 32.49 28.98 15.91 69.54%
P/EPS 87.92 94.49 65.57 29.51 93.88 96.92 88.55 -0.47%
EY 1.14 1.06 1.53 3.39 1.07 1.03 1.13 0.58%
DY 0.40 0.40 0.44 1.13 0.33 0.41 0.28 26.81%
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