[JFTECH] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 9.33%
YoY- 38.09%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 45,615 45,340 43,524 42,830 40,488 38,315 36,255 16.52%
PBT 13,463 15,076 15,827 16,614 18,079 16,126 14,563 -5.09%
Tax 2,063 644 -224 -243 -2,723 -1,343 126 543.69%
NP 15,526 15,720 15,603 16,371 15,356 14,783 14,689 3.76%
-
NP to SH 16,651 17,241 17,211 17,696 16,186 15,157 14,769 8.31%
-
Tax Rate -15.32% -4.27% 1.42% 1.46% 15.06% 8.33% -0.87% -
Total Cost 30,089 29,620 27,921 26,459 25,132 23,532 21,566 24.83%
-
Net Worth 130,344 130,622 127,099 128,623 120,401 120,494 90,849 27.17%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 9,262 9,262 9,246 9,246 5,752 5,752 4,282 67.17%
Div Payout % 55.62% 53.72% 53.73% 52.25% 35.54% 37.95% 29.00% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 130,344 130,622 127,099 128,623 120,401 120,494 90,849 27.17%
NOSH 927,058 927,058 927,058 927,058 924,035 924,035 924,032 0.21%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 34.04% 34.67% 35.85% 38.22% 37.93% 38.58% 40.52% -
ROE 12.77% 13.20% 13.54% 13.76% 13.44% 12.58% 16.26% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.92 4.89 4.69 4.63 4.38 4.15 4.90 0.27%
EPS 1.80 1.86 1.86 1.91 1.75 1.64 2.00 -6.77%
DPS 1.00 1.00 1.00 1.00 0.62 0.62 0.58 43.73%
NAPS 0.1406 0.1409 0.1371 0.139 0.1303 0.1304 0.1229 9.37%
Adjusted Per Share Value based on latest NOSH - 927,058
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.24 4.21 4.04 3.98 3.76 3.56 3.37 16.52%
EPS 1.55 1.60 1.60 1.64 1.50 1.41 1.37 8.56%
DPS 0.86 0.86 0.86 0.86 0.53 0.53 0.40 66.50%
NAPS 0.1211 0.1213 0.118 0.1195 0.1118 0.1119 0.0844 27.18%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.635 0.69 1.05 1.43 1.41 1.25 1.19 -
P/RPS 12.91 14.11 22.36 30.90 32.18 30.15 24.26 -34.30%
P/EPS 35.35 37.10 56.56 74.78 80.49 76.21 59.56 -29.35%
EY 2.83 2.70 1.77 1.34 1.24 1.31 1.68 41.52%
DY 1.57 1.45 0.95 0.70 0.44 0.50 0.49 117.18%
P/NAPS 4.52 4.90 7.66 10.29 10.82 9.59 9.68 -39.78%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 18/08/22 30/05/22 24/02/22 16/11/21 24/08/21 11/05/21 -
Price 0.695 0.785 0.83 1.19 1.54 1.55 1.31 -
P/RPS 14.12 16.05 17.68 25.71 35.15 37.38 26.71 -34.59%
P/EPS 38.69 42.21 44.71 62.23 87.92 94.49 65.57 -29.62%
EY 2.58 2.37 2.24 1.61 1.14 1.06 1.53 41.62%
DY 1.44 1.27 1.20 0.84 0.40 0.40 0.44 120.27%
P/NAPS 4.94 5.57 6.05 8.56 11.82 11.89 10.66 -40.08%

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