[JFTECH] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
11-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 15.25%
YoY- 245.96%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 42,830 40,488 38,315 36,255 32,808 29,517 26,814 36.52%
PBT 16,614 18,079 16,126 14,563 12,769 10,196 8,057 61.79%
Tax -243 -2,723 -1,343 126 46 19 -40 231.84%
NP 16,371 15,356 14,783 14,689 12,815 10,215 8,017 60.74%
-
NP to SH 17,696 16,186 15,157 14,769 12,815 10,215 8,017 69.28%
-
Tax Rate 1.46% 15.06% 8.33% -0.87% -0.36% -0.19% 0.50% -
Total Cost 26,459 25,132 23,532 21,566 19,993 19,302 18,797 25.52%
-
Net Worth 128,623 120,401 120,494 90,849 112,260 88,810 37,820 125.64%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 9,246 5,752 5,752 4,282 4,282 3,150 3,150 104.60%
Div Payout % 52.25% 35.54% 37.95% 29.00% 33.42% 30.84% 39.29% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 128,623 120,401 120,494 90,849 112,260 88,810 37,820 125.64%
NOSH 927,058 924,035 924,035 924,032 230,999 225,749 210,000 168.38%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 38.22% 37.93% 38.58% 40.52% 39.06% 34.61% 29.90% -
ROE 13.76% 13.44% 12.58% 16.26% 11.42% 11.50% 21.20% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.63 4.38 4.15 4.90 14.49 13.23 12.77 -49.05%
EPS 1.91 1.75 1.64 2.00 5.66 4.58 3.82 -36.92%
DPS 1.00 0.62 0.62 0.58 1.89 1.41 1.50 -23.62%
NAPS 0.139 0.1303 0.1304 0.1229 0.4957 0.3982 0.1801 -15.82%
Adjusted Per Share Value based on latest NOSH - 924,032
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.62 4.37 4.13 3.91 3.54 3.18 2.89 36.60%
EPS 1.91 1.75 1.63 1.59 1.38 1.10 0.86 69.97%
DPS 1.00 0.62 0.62 0.46 0.46 0.34 0.34 104.87%
NAPS 0.1387 0.1299 0.13 0.098 0.1211 0.0958 0.0408 125.58%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.43 1.41 1.25 1.19 4.96 3.52 2.42 -
P/RPS 30.90 32.18 30.15 24.26 34.24 26.60 18.95 38.41%
P/EPS 74.78 80.49 76.21 59.56 87.65 76.85 63.39 11.61%
EY 1.34 1.24 1.31 1.68 1.14 1.30 1.58 -10.37%
DY 0.70 0.44 0.50 0.49 0.38 0.40 0.62 8.40%
P/NAPS 10.29 10.82 9.59 9.68 10.01 8.84 13.44 -16.26%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 16/11/21 24/08/21 11/05/21 09/02/21 17/11/20 25/08/20 -
Price 1.19 1.54 1.55 1.31 1.67 4.30 3.70 -
P/RPS 25.71 35.15 37.38 26.71 11.53 32.49 28.98 -7.65%
P/EPS 62.23 87.92 94.49 65.57 29.51 93.88 96.92 -25.51%
EY 1.61 1.14 1.06 1.53 3.39 1.07 1.03 34.57%
DY 0.84 0.40 0.40 0.44 1.13 0.33 0.41 61.10%
P/NAPS 8.56 11.82 11.89 10.66 3.37 10.80 20.54 -44.11%

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