[JIANKUN] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -1.23%
YoY- 153.63%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 51,371 58,771 66,207 50,005 52,741 40,345 29,093 46.03%
PBT 5,983 7,794 8,061 5,850 5,991 4,668 3,434 44.74%
Tax -1,962 -2,191 -758 -615 -691 -340 -1,245 35.38%
NP 4,021 5,603 7,303 5,235 5,300 4,328 2,189 49.93%
-
NP to SH 4,021 5,603 7,303 5,235 5,300 4,328 2,189 49.93%
-
Tax Rate 32.79% 28.11% 9.40% 10.51% 11.53% 7.28% 36.26% -
Total Cost 47,350 53,168 58,904 44,770 47,441 36,017 26,904 45.72%
-
Net Worth 68,639 61,732 60,075 56,727 56,727 55,058 51,722 20.74%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 68,639 61,732 60,075 56,727 56,727 55,058 51,722 20.74%
NOSH 191,227 168,068 166,948 166,845 166,845 166,845 166,845 9.51%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 7.83% 9.53% 11.03% 10.47% 10.05% 10.73% 7.52% -
ROE 5.86% 9.08% 12.16% 9.23% 9.34% 7.86% 4.23% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 27.69 35.22 39.67 29.97 31.61 24.18 17.44 36.05%
EPS 2.17 3.36 4.38 3.14 3.18 2.59 1.31 39.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.36 0.34 0.34 0.33 0.31 12.50%
Adjusted Per Share Value based on latest NOSH - 166,845
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 10.40 11.90 13.40 10.12 10.68 8.17 5.89 46.03%
EPS 0.81 1.13 1.48 1.06 1.07 0.88 0.44 50.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1389 0.125 0.1216 0.1148 0.1148 0.1115 0.1047 20.71%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.395 0.545 0.41 0.40 0.305 0.335 0.345 -
P/RPS 1.43 1.55 1.03 1.33 0.96 1.39 1.98 -19.48%
P/EPS 18.22 16.23 9.37 12.75 9.60 12.91 26.30 -21.68%
EY 5.49 6.16 10.67 7.84 10.42 7.74 3.80 27.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.47 1.14 1.18 0.90 1.02 1.11 -2.41%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 30/03/21 12/11/20 27/08/20 22/06/20 27/02/20 19/11/19 -
Price 0.32 0.40 0.48 0.46 0.405 0.35 0.34 -
P/RPS 1.16 1.14 1.21 1.53 1.28 1.45 1.95 -29.24%
P/EPS 14.76 11.91 10.97 14.66 12.75 13.49 25.91 -31.25%
EY 6.77 8.40 9.12 6.82 7.84 7.41 3.86 45.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.08 1.33 1.35 1.19 1.06 1.10 -15.12%

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