[JFTECH] YoY Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 78.54%
YoY- 49.97%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 12,512 13,243 12,776 11,897 10,165 9,189 4,689 17.76%
PBT 3,398 4,010 3,518 3,073 1,781 2,089 484 38.35%
Tax -176 -137 -264 -411 -6 -6 -5 80.98%
NP 3,222 3,873 3,254 2,662 1,775 2,083 479 37.37%
-
NP to SH 3,222 3,873 3,254 2,662 1,775 2,083 479 37.37%
-
Tax Rate 5.18% 3.42% 7.50% 13.37% 0.34% 0.29% 1.03% -
Total Cost 9,290 9,370 9,522 9,235 8,390 7,106 4,210 14.09%
-
Net Worth 33,074 32,150 31,500 26,441 25,177 2,411,230 22,021 7.01%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - 629 631 - -
Div Payout % - - - - 35.46% 30.30% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 33,074 32,150 31,500 26,441 25,177 2,411,230 22,021 7.01%
NOSH 210,000 210,000 210,000 126,000 125,886 126,242 126,052 8.87%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 25.75% 29.25% 25.47% 22.38% 17.46% 22.67% 10.22% -
ROE 9.74% 12.05% 10.33% 10.07% 7.05% 0.09% 2.18% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 5.96 6.31 10.14 9.45 8.07 7.28 3.72 8.16%
EPS 1.53 1.84 2.58 2.11 1.41 1.65 0.38 26.11%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.00 -
NAPS 0.1575 0.1531 0.25 0.21 0.20 19.10 0.1747 -1.71%
Adjusted Per Share Value based on latest NOSH - 126,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 1.16 1.23 1.19 1.10 0.94 0.85 0.44 17.52%
EPS 0.30 0.36 0.30 0.25 0.16 0.19 0.04 39.88%
DPS 0.00 0.00 0.00 0.00 0.06 0.06 0.00 -
NAPS 0.0307 0.0299 0.0293 0.0246 0.0234 2.2395 0.0205 6.95%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.52 0.71 1.38 0.54 0.78 0.64 0.25 -
P/RPS 25.51 11.26 13.61 5.72 9.66 8.79 6.72 24.88%
P/EPS 99.07 38.50 53.44 25.54 55.32 38.79 65.79 7.05%
EY 1.01 2.60 1.87 3.92 1.81 2.58 1.52 -6.58%
DY 0.00 0.00 0.00 0.00 0.64 0.78 0.00 -
P/NAPS 9.65 4.64 5.52 2.57 3.90 0.03 1.43 37.44%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 21/02/20 12/02/19 23/02/18 22/02/17 24/02/16 16/02/15 26/02/14 -
Price 1.92 0.80 0.915 0.54 0.77 0.68 0.305 -
P/RPS 32.23 12.69 9.02 5.72 9.54 9.34 8.20 25.61%
P/EPS 125.14 43.38 35.43 25.54 54.61 41.21 80.26 7.67%
EY 0.80 2.31 2.82 3.92 1.83 2.43 1.25 -7.16%
DY 0.00 0.00 0.00 0.00 0.65 0.74 0.00 -
P/NAPS 12.19 5.23 3.66 2.57 3.85 0.04 1.75 38.17%

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