[JFTECH] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
15-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 60.13%
YoY- 11637.84%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 32,808 29,517 26,814 23,766 22,295 22,088 23,025 26.48%
PBT 12,769 10,196 8,057 4,513 2,895 2,513 3,506 135.79%
Tax 46 19 -40 -244 -229 -218 -189 -
NP 12,815 10,215 8,017 4,269 2,666 2,295 3,317 145.20%
-
NP to SH 12,815 10,215 8,017 4,269 2,666 2,295 3,317 145.20%
-
Tax Rate -0.36% -0.19% 0.50% 5.41% 7.91% 8.67% 5.39% -
Total Cost 19,993 19,302 18,797 19,497 19,629 19,793 19,708 0.95%
-
Net Worth 112,260 88,810 37,820 34,755 33,074 32,717 31,226 133.76%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 4,282 3,150 3,150 1,050 1,050 1,050 1,050 154.16%
Div Payout % 33.42% 30.84% 39.29% 24.60% 39.38% 45.75% 31.66% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 112,260 88,810 37,820 34,755 33,074 32,717 31,226 133.76%
NOSH 230,999 225,749 210,000 210,000 210,000 210,000 210,000 6.52%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 39.06% 34.61% 29.90% 17.96% 11.96% 10.39% 14.41% -
ROE 11.42% 11.50% 21.20% 12.28% 8.06% 7.01% 10.62% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 14.49 13.23 12.77 11.32 10.62 10.52 10.96 20.35%
EPS 5.66 4.58 3.82 2.03 1.27 1.09 1.58 133.21%
DPS 1.89 1.41 1.50 0.50 0.50 0.50 0.50 141.68%
NAPS 0.4957 0.3982 0.1801 0.1655 0.1575 0.1558 0.1487 122.34%
Adjusted Per Share Value based on latest NOSH - 210,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.54 3.18 2.89 2.56 2.40 2.38 2.48 26.63%
EPS 1.38 1.10 0.86 0.46 0.29 0.25 0.36 143.93%
DPS 0.46 0.34 0.34 0.11 0.11 0.11 0.11 158.44%
NAPS 0.1211 0.0958 0.0408 0.0375 0.0357 0.0353 0.0337 133.70%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 4.96 3.52 2.42 1.39 1.52 0.78 0.75 -
P/RPS 34.24 26.60 18.95 12.28 14.32 7.42 6.84 191.20%
P/EPS 87.65 76.85 63.39 68.38 119.73 71.37 47.48 50.20%
EY 1.14 1.30 1.58 1.46 0.84 1.40 2.11 -33.54%
DY 0.38 0.40 0.62 0.36 0.33 0.64 0.67 -31.36%
P/NAPS 10.01 8.84 13.44 8.40 9.65 5.01 5.04 57.67%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 09/02/21 17/11/20 25/08/20 15/05/20 21/02/20 29/11/19 23/08/19 -
Price 1.67 4.30 3.70 1.80 1.92 1.22 0.745 -
P/RPS 11.53 32.49 28.98 15.91 18.08 11.60 6.79 42.10%
P/EPS 29.51 93.88 96.92 88.55 151.24 111.63 47.17 -26.74%
EY 3.39 1.07 1.03 1.13 0.66 0.90 2.12 36.54%
DY 1.13 0.33 0.41 0.28 0.26 0.41 0.67 41.46%
P/NAPS 3.37 10.80 20.54 10.88 12.19 7.83 5.01 -23.13%

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