[JFTECH] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 120.12%
YoY- 144.05%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 25,549 25,424 24,670 22,782 20,761 19,811 19,029 21.63%
PBT 7,410 7,814 6,964 4,882 2,463 683 1,172 240.77%
Tax -438 -613 -585 -638 -535 -226 -130 124.24%
NP 6,972 7,201 6,379 4,244 1,928 457 1,042 253.85%
-
NP to SH 6,972 7,201 6,379 4,244 1,928 457 1,042 253.85%
-
Tax Rate 5.91% 7.84% 8.40% 13.07% 21.72% 33.09% 11.09% -
Total Cost 18,577 18,223 18,291 18,538 18,833 19,354 17,987 2.16%
-
Net Worth 31,500 32,759 30,239 28,980 26,441 25,271 25,650 14.63%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,520 2,520 2,520 - - 625 625 152.68%
Div Payout % 36.14% 35.00% 39.50% - - 136.76% 59.98% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 31,500 32,759 30,239 28,980 26,441 25,271 25,650 14.63%
NOSH 210,000 126,000 126,000 126,000 126,000 126,355 135,000 34.14%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 27.29% 28.32% 25.86% 18.63% 9.29% 2.31% 5.48% -
ROE 22.13% 21.98% 21.09% 14.64% 7.29% 1.81% 4.06% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.28 20.18 19.58 18.08 16.49 15.68 14.10 27.33%
EPS 5.53 5.72 5.06 3.37 1.53 0.36 0.77 270.90%
DPS 2.00 2.00 2.00 0.00 0.00 0.49 0.46 165.67%
NAPS 0.25 0.26 0.24 0.23 0.21 0.20 0.19 20.01%
Adjusted Per Share Value based on latest NOSH - 126,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.76 2.74 2.66 2.46 2.24 2.14 2.05 21.86%
EPS 0.75 0.78 0.69 0.46 0.21 0.05 0.11 258.31%
DPS 0.27 0.27 0.27 0.00 0.00 0.07 0.07 145.34%
NAPS 0.034 0.0353 0.0326 0.0313 0.0285 0.0273 0.0277 14.59%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.38 2.08 1.96 0.765 0.54 0.67 0.64 -
P/RPS 6.81 10.31 10.01 4.23 3.28 4.27 4.54 30.94%
P/EPS 24.94 36.39 38.71 22.71 35.27 185.25 82.92 -55.01%
EY 4.01 2.75 2.58 4.40 2.84 0.54 1.21 121.79%
DY 1.45 0.96 1.02 0.00 0.00 0.74 0.72 59.27%
P/NAPS 5.52 8.00 8.17 3.33 2.57 3.35 3.37 38.82%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 28/11/17 28/08/17 26/05/17 22/02/17 22/11/16 23/08/16 -
Price 0.915 2.13 2.00 1.37 0.54 0.54 0.56 -
P/RPS 4.51 10.56 10.21 7.58 3.28 3.44 3.97 8.84%
P/EPS 16.54 37.27 39.50 40.67 35.27 149.30 72.55 -62.58%
EY 6.05 2.68 2.53 2.46 2.84 0.67 1.38 167.14%
DY 2.19 0.94 1.00 0.00 0.00 0.92 0.83 90.60%
P/NAPS 3.66 8.19 8.33 5.96 2.57 2.70 2.95 15.41%

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