[JFTECH] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -3.26%
YoY- 851.66%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 18,461 18,456 17,486 16,763 15,886 13,606 11,384 37.90%
PBT 2,684 4,054 2,991 2,719 2,806 2,185 1,202 70.58%
Tax 64 70 64 -140 -140 -141 -140 -
NP 2,748 4,124 3,055 2,579 2,666 2,044 1,062 88.15%
-
NP to SH 2,748 4,124 3,055 2,579 2,666 2,044 1,062 88.15%
-
Tax Rate -2.38% -1.73% -2.14% 5.15% 4.99% 6.45% 11.65% -
Total Cost 15,713 14,332 14,431 14,184 13,220 11,562 10,322 32.23%
-
Net Worth 25,000 2,644,698 2,460,329 2,331,199 2,417,835 2,360,156 22,233 8.11%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 1,260 1,268 1,268 1,252 1,252 619 619 60.40%
Div Payout % 45.85% 30.75% 41.51% 48.58% 47.00% 30.33% 58.38% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 25,000 2,644,698 2,460,329 2,331,199 2,417,835 2,360,156 22,233 8.11%
NOSH 125,000 125,818 127,017 123,999 126,588 125,874 123,999 0.53%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 14.89% 22.35% 17.47% 15.39% 16.78% 15.02% 9.33% -
ROE 10.99% 0.16% 0.12% 0.11% 0.11% 0.09% 4.78% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 14.77 14.67 13.77 13.52 12.55 10.81 9.18 37.18%
EPS 2.20 3.28 2.41 2.08 2.11 1.62 0.86 86.72%
DPS 1.00 1.00 1.00 1.01 0.99 0.50 0.50 58.53%
NAPS 0.20 21.02 19.37 18.80 19.10 18.75 0.1793 7.53%
Adjusted Per Share Value based on latest NOSH - 123,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.71 1.71 1.62 1.56 1.48 1.26 1.06 37.43%
EPS 0.26 0.38 0.28 0.24 0.25 0.19 0.10 88.75%
DPS 0.12 0.12 0.12 0.12 0.12 0.06 0.06 58.53%
NAPS 0.0232 2.4564 2.2851 2.1652 2.2457 2.1921 0.0207 7.87%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.78 0.655 0.60 0.68 0.64 0.47 0.505 -
P/RPS 5.28 4.47 4.36 5.03 5.10 4.35 5.50 -2.67%
P/EPS 35.48 19.98 24.95 32.69 30.39 28.94 58.96 -28.65%
EY 2.82 5.00 4.01 3.06 3.29 3.45 1.70 40.00%
DY 1.28 1.53 1.66 1.49 1.55 1.06 0.99 18.62%
P/NAPS 3.90 0.03 0.03 0.04 0.03 0.03 2.82 24.05%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 20/11/15 24/08/15 25/05/15 16/02/15 24/11/14 25/08/14 -
Price 0.77 0.69 0.625 0.60 0.68 0.495 0.525 -
P/RPS 5.21 4.70 4.54 4.44 5.42 4.58 5.72 -6.02%
P/EPS 35.03 21.05 25.99 28.85 32.29 30.48 61.30 -31.06%
EY 2.86 4.75 3.85 3.47 3.10 3.28 1.63 45.32%
DY 1.30 1.45 1.60 1.68 1.46 1.01 0.95 23.18%
P/NAPS 3.85 0.03 0.03 0.03 0.04 0.03 2.93 19.90%

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