[JFTECH] YoY Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
12-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -31.6%
YoY- 19.02%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 46,042 37,010 25,024 26,486 25,552 23,794 20,330 14.58%
PBT 17,198 16,220 6,796 8,020 7,036 6,146 3,562 29.97%
Tax 2,022 -180 -352 -274 -528 -822 -12 -
NP 19,220 16,040 6,444 7,746 6,508 5,324 3,550 32.47%
-
NP to SH 21,122 16,040 6,444 7,746 6,508 5,324 3,550 34.57%
-
Tax Rate -11.76% 1.11% 5.18% 3.42% 7.50% 13.37% 0.34% -
Total Cost 26,822 20,970 18,580 18,740 19,044 18,470 16,780 8.12%
-
Net Worth 128,623 112,260 33,074 32,150 31,500 26,441 25,177 31.20%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 9,253 2,264 - - - - 1,258 39.41%
Div Payout % 43.81% 14.12% - - - - 35.46% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 128,623 112,260 33,074 32,150 31,500 26,441 25,177 31.20%
NOSH 927,058 230,999 210,000 210,000 210,000 126,000 125,886 39.44%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 41.74% 43.34% 25.75% 29.25% 25.47% 22.38% 17.46% -
ROE 16.42% 14.29% 19.48% 24.09% 20.66% 20.13% 14.10% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 4.98 16.34 11.92 12.61 20.28 18.90 16.15 -17.79%
EPS 2.28 7.08 3.06 3.68 5.16 4.22 2.82 -3.47%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 1.00 0.00%
NAPS 0.139 0.4957 0.1575 0.1531 0.25 0.21 0.20 -5.87%
Adjusted Per Share Value based on latest NOSH - 210,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 4.97 3.99 2.70 2.86 2.76 2.57 2.19 14.62%
EPS 2.28 1.73 0.70 0.84 0.70 0.57 0.38 34.76%
DPS 1.00 0.24 0.00 0.00 0.00 0.00 0.14 38.73%
NAPS 0.1387 0.1211 0.0357 0.0347 0.034 0.0285 0.0272 31.16%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.43 4.96 1.52 0.71 1.38 0.54 0.78 -
P/RPS 28.74 30.35 12.76 5.63 6.80 2.86 4.83 34.57%
P/EPS 62.65 70.03 49.53 19.25 26.72 12.77 27.66 14.58%
EY 1.60 1.43 2.02 5.20 3.74 7.83 3.62 -12.71%
DY 0.70 0.20 0.00 0.00 0.00 0.00 1.28 -9.56%
P/NAPS 10.29 10.01 9.65 4.64 5.52 2.57 3.90 17.53%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 09/02/21 21/02/20 12/02/19 23/02/18 22/02/17 24/02/16 -
Price 1.19 1.67 1.92 0.80 0.915 0.54 0.77 -
P/RPS 23.92 10.22 16.11 6.34 4.51 2.86 4.77 30.79%
P/EPS 52.13 23.58 62.57 21.69 17.72 12.77 27.30 11.37%
EY 1.92 4.24 1.60 4.61 5.64 7.83 3.66 -10.18%
DY 0.84 0.60 0.00 0.00 0.00 0.00 1.30 -7.01%
P/NAPS 8.56 3.37 12.19 5.23 3.66 2.57 3.85 14.23%

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