[JFTECH] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 48.47%
YoY- 60.3%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 20,761 18,461 15,886 8,792 7,793 9,147 11,155 10.89%
PBT 2,463 2,684 2,806 -621 -1,561 500 2,630 -1.08%
Tax -535 64 -140 -19 -51 157 -882 -7.98%
NP 1,928 2,748 2,666 -640 -1,612 657 1,748 1.64%
-
NP to SH 1,928 2,748 2,666 -640 -1,612 657 1,748 1.64%
-
Tax Rate 21.72% -2.38% 4.99% - - -31.40% 33.54% -
Total Cost 18,833 15,713 13,220 9,432 9,405 8,490 9,407 12.25%
-
Net Worth 26,441 25,000 2,417,835 22,031 22,237 24,459 24,937 0.97%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 1,260 1,252 - - 1,259 631 -
Div Payout % - 45.85% 47.00% - - 191.64% 36.10% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 26,441 25,000 2,417,835 22,031 22,237 24,459 24,937 0.97%
NOSH 126,000 125,000 126,588 126,111 123,333 126,666 125,249 0.09%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.29% 14.89% 16.78% -7.28% -20.69% 7.18% 15.67% -
ROE 7.29% 10.99% 0.11% -2.90% -7.25% 2.69% 7.01% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.49 14.77 12.55 6.97 6.32 7.22 8.91 10.79%
EPS 1.53 2.20 2.11 -0.51 -1.31 0.52 1.40 1.48%
DPS 0.00 1.00 0.99 0.00 0.00 0.99 0.50 -
NAPS 0.21 0.20 19.10 0.1747 0.1803 0.1931 0.1991 0.89%
Adjusted Per Share Value based on latest NOSH - 126,111
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.93 1.71 1.48 0.82 0.72 0.85 1.04 10.84%
EPS 0.18 0.26 0.25 -0.06 -0.15 0.06 0.16 1.98%
DPS 0.00 0.12 0.12 0.00 0.00 0.12 0.06 -
NAPS 0.0246 0.0232 2.2457 0.0205 0.0207 0.0227 0.0232 0.98%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.54 0.78 0.64 0.25 0.26 0.16 0.19 -
P/RPS 3.28 5.28 5.10 3.59 4.11 2.22 2.13 7.45%
P/EPS 35.27 35.48 30.39 -49.26 -19.89 30.85 13.61 17.18%
EY 2.84 2.82 3.29 -2.03 -5.03 3.24 7.35 -14.64%
DY 0.00 1.28 1.55 0.00 0.00 6.21 2.63 -
P/NAPS 2.57 3.90 0.03 1.43 1.44 0.83 0.95 18.02%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 16/02/15 26/02/14 22/02/13 21/02/12 22/02/11 -
Price 0.54 0.77 0.68 0.305 0.205 0.15 0.18 -
P/RPS 3.28 5.21 5.42 4.37 3.24 2.08 2.02 8.40%
P/EPS 35.27 35.03 32.29 -60.10 -15.68 28.92 12.90 18.23%
EY 2.84 2.86 3.10 -1.66 -6.38 3.46 7.75 -15.39%
DY 0.00 1.30 1.46 0.00 0.00 6.63 2.78 -
P/NAPS 2.57 3.85 0.04 1.75 1.14 0.78 0.90 19.09%

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