[JFTECH] YoY TTM Result on 30-Sep-2020 [#1]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
17-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 27.42%
YoY- 345.1%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 44,442 45,615 40,488 29,517 22,088 25,300 25,424 9.75%
PBT 10,536 13,463 18,079 10,196 2,513 1,049 7,814 5.10%
Tax -76 2,063 -2,723 19 -218 -202 -613 -29.37%
NP 10,460 15,526 15,356 10,215 2,295 847 7,201 6.41%
-
NP to SH 10,754 16,651 16,186 10,215 2,295 847 7,201 6.90%
-
Tax Rate 0.72% -15.32% 15.06% -0.19% 8.67% 19.26% 7.84% -
Total Cost 33,982 30,089 25,132 19,302 19,793 24,453 18,223 10.93%
-
Net Worth 131,456 130,344 120,401 88,810 32,717 31,122 32,759 26.04%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 9,270 9,262 5,752 3,150 1,050 - 2,520 24.23%
Div Payout % 86.21% 55.62% 35.54% 30.84% 45.75% - 35.00% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 131,456 130,344 120,401 88,810 32,717 31,122 32,759 26.04%
NOSH 927,058 927,058 924,035 225,749 210,000 210,000 126,000 39.44%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 23.54% 34.04% 37.93% 34.61% 10.39% 3.35% 28.32% -
ROE 8.18% 12.77% 13.44% 11.50% 7.01% 2.72% 21.98% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 4.79 4.92 4.38 13.23 10.52 12.05 20.18 -21.30%
EPS 1.16 1.80 1.75 4.58 1.09 0.40 5.72 -23.34%
DPS 1.00 1.00 0.62 1.41 0.50 0.00 2.00 -10.90%
NAPS 0.1418 0.1406 0.1303 0.3982 0.1558 0.1482 0.26 -9.60%
Adjusted Per Share Value based on latest NOSH - 225,749
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 4.13 4.24 3.76 2.74 2.05 2.35 2.36 9.77%
EPS 1.00 1.55 1.50 0.95 0.21 0.08 0.67 6.89%
DPS 0.86 0.86 0.53 0.29 0.10 0.00 0.23 24.57%
NAPS 0.1221 0.1211 0.1118 0.0825 0.0304 0.0289 0.0304 26.06%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.09 0.635 1.41 3.52 0.78 0.965 2.08 -
P/RPS 22.74 12.91 32.18 26.60 7.42 8.01 10.31 14.08%
P/EPS 93.96 35.35 80.49 76.85 71.37 239.26 36.39 17.11%
EY 1.06 2.83 1.24 1.30 1.40 0.42 2.75 -14.68%
DY 0.92 1.57 0.44 0.40 0.64 0.00 0.96 -0.70%
P/NAPS 7.69 4.52 10.82 8.84 5.01 6.51 8.00 -0.65%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 15/11/23 22/11/22 16/11/21 17/11/20 29/11/19 23/11/18 28/11/17 -
Price 1.01 0.695 1.54 4.30 1.22 0.905 2.13 -
P/RPS 21.07 14.12 35.15 32.49 11.60 7.51 10.56 12.19%
P/EPS 87.07 38.69 87.92 93.88 111.63 224.38 37.27 15.18%
EY 1.15 2.58 1.14 1.07 0.90 0.45 2.68 -13.14%
DY 0.99 1.44 0.40 0.33 0.41 0.00 0.94 0.86%
P/NAPS 7.12 4.94 11.82 10.80 7.83 6.11 8.19 -2.30%

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