[JFTECH] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 4.86%
YoY- 31.68%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 43,196 45,082 46,042 37,010 25,024 26,486 25,552 9.14%
PBT 9,780 14,208 17,198 16,220 6,796 8,020 7,036 5.63%
Tax -198 -4 2,022 -180 -352 -274 -528 -15.07%
NP 9,582 14,204 19,220 16,040 6,444 7,746 6,508 6.65%
-
NP to SH 8,686 14,654 21,122 16,040 6,444 7,746 6,508 4.92%
-
Tax Rate 2.02% 0.03% -11.76% 1.11% 5.18% 3.42% 7.50% -
Total Cost 33,614 30,878 26,822 20,970 18,580 18,740 19,044 9.92%
-
Net Worth 133,218 132,940 128,623 112,260 33,074 32,150 31,500 27.15%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 9,270 9,253 2,264 - - - -
Div Payout % - 63.26% 43.81% 14.12% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 133,218 132,940 128,623 112,260 33,074 32,150 31,500 27.15%
NOSH 927,058 927,058 927,058 230,999 210,000 210,000 210,000 28.06%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 22.18% 31.51% 41.74% 43.34% 25.75% 29.25% 25.47% -
ROE 6.52% 11.02% 16.42% 14.29% 19.48% 24.09% 20.66% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 4.66 4.86 4.98 16.34 11.92 12.61 20.28 -21.72%
EPS 0.94 1.58 2.28 7.08 3.06 3.68 5.16 -24.69%
DPS 0.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.1437 0.1434 0.139 0.4957 0.1575 0.1531 0.25 -8.81%
Adjusted Per Share Value based on latest NOSH - 927,058
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 4.66 4.86 4.97 3.99 2.70 2.86 2.76 9.11%
EPS 0.94 1.58 2.28 1.73 0.70 0.84 0.70 5.03%
DPS 0.00 1.00 1.00 0.24 0.00 0.00 0.00 -
NAPS 0.1437 0.1434 0.1387 0.1211 0.0357 0.0347 0.034 27.13%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.92 0.81 1.43 4.96 1.52 0.71 1.38 -
P/RPS 19.74 16.66 28.74 30.35 12.76 5.63 6.80 19.42%
P/EPS 98.19 51.24 62.65 70.03 49.53 19.25 26.72 24.21%
EY 1.02 1.95 1.60 1.43 2.02 5.20 3.74 -19.46%
DY 0.00 1.23 0.70 0.20 0.00 0.00 0.00 -
P/NAPS 6.40 5.65 10.29 10.01 9.65 4.64 5.52 2.49%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 14/02/23 24/02/22 09/02/21 21/02/20 12/02/19 23/02/18 -
Price 0.92 0.825 1.19 1.67 1.92 0.80 0.915 -
P/RPS 19.74 16.97 23.92 10.22 16.11 6.34 4.51 27.88%
P/EPS 98.19 52.19 52.13 23.58 62.57 21.69 17.72 33.00%
EY 1.02 1.92 1.92 4.24 1.60 4.61 5.64 -24.78%
DY 0.00 1.21 0.84 0.60 0.00 0.00 0.00 -
P/NAPS 6.40 5.75 8.56 3.37 12.19 5.23 3.66 9.75%

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