[JIANKUN] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 22.46%
YoY- 155.18%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN'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 58,771 66,207 50,005 52,741 40,345 29,093 26,417 70.00%
PBT 7,794 8,061 5,850 5,991 4,668 3,434 3,252 78.61%
Tax -2,191 -758 -615 -691 -340 -1,245 -1,188 50.11%
NP 5,603 7,303 5,235 5,300 4,328 2,189 2,064 94.01%
-
NP to SH 5,603 7,303 5,235 5,300 4,328 2,189 2,064 94.01%
-
Tax Rate 28.11% 9.40% 10.51% 11.53% 7.28% 36.26% 36.53% -
Total Cost 53,168 58,904 44,770 47,441 36,017 26,904 24,353 67.89%
-
Net Worth 61,732 60,075 56,727 56,727 55,058 51,722 51,722 12.45%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 61,732 60,075 56,727 56,727 55,058 51,722 51,722 12.45%
NOSH 168,068 166,948 166,845 166,845 166,845 166,845 166,845 0.48%
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 9.53% 11.03% 10.47% 10.05% 10.73% 7.52% 7.81% -
ROE 9.08% 12.16% 9.23% 9.34% 7.86% 4.23% 3.99% -
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 35.22 39.67 29.97 31.61 24.18 17.44 15.83 70.01%
EPS 3.36 4.38 3.14 3.18 2.59 1.31 1.24 93.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.34 0.34 0.33 0.31 0.31 12.45%
Adjusted Per Share Value based on latest NOSH - 166,845
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 11.90 13.40 10.12 10.68 8.17 5.89 5.35 69.98%
EPS 1.13 1.48 1.06 1.07 0.88 0.44 0.42 92.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.125 0.1216 0.1148 0.1148 0.1115 0.1047 0.1047 12.48%
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 0.545 0.41 0.40 0.305 0.335 0.345 0.305 -
P/RPS 1.55 1.03 1.33 0.96 1.39 1.98 1.93 -13.54%
P/EPS 16.23 9.37 12.75 9.60 12.91 26.30 24.65 -24.22%
EY 6.16 10.67 7.84 10.42 7.74 3.80 4.06 31.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.14 1.18 0.90 1.02 1.11 0.98 30.87%
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 30/03/21 12/11/20 27/08/20 22/06/20 27/02/20 19/11/19 27/08/19 -
Price 0.40 0.48 0.46 0.405 0.35 0.34 0.31 -
P/RPS 1.14 1.21 1.53 1.28 1.45 1.95 1.96 -30.20%
P/EPS 11.91 10.97 14.66 12.75 13.49 25.91 25.06 -38.96%
EY 8.40 9.12 6.82 7.84 7.41 3.86 3.99 63.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.33 1.35 1.19 1.06 1.10 1.00 5.24%

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