[JFTECH] YoY TTM 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- 11.81%
YoY- -86.42%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 42,830 32,808 22,295 25,395 25,549 20,761 18,461 15.04%
PBT 16,614 12,769 2,895 1,075 7,410 2,463 2,684 35.46%
Tax -243 46 -229 -128 -438 -535 64 -
NP 16,371 12,815 2,666 947 6,972 1,928 2,748 34.60%
-
NP to SH 17,696 12,815 2,666 947 6,972 1,928 2,748 36.35%
-
Tax Rate 1.46% -0.36% 7.91% 11.91% 5.91% 21.72% -2.38% -
Total Cost 26,459 19,993 19,629 24,448 18,577 18,833 15,713 9.06%
-
Net Worth 128,623 112,260 33,074 32,150 31,500 26,441 25,000 31.35%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 9,246 4,282 1,050 - 2,520 - 1,260 39.35%
Div Payout % 52.25% 33.42% 39.38% - 36.14% - 45.85% -
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 25,000 31.35%
NOSH 927,058 230,999 210,000 210,000 210,000 126,000 125,000 39.60%
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 38.22% 39.06% 11.96% 3.73% 27.29% 9.29% 14.89% -
ROE 13.76% 11.42% 8.06% 2.95% 22.13% 7.29% 10.99% -
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 4.63 14.49 10.62 12.09 20.28 16.49 14.77 -17.56%
EPS 1.91 5.66 1.27 0.45 5.53 1.53 2.20 -2.32%
DPS 1.00 1.89 0.50 0.00 2.00 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 4.62 3.54 2.40 2.74 2.76 2.24 1.99 15.05%
EPS 1.91 1.38 0.29 0.10 0.75 0.21 0.30 36.10%
DPS 1.00 0.46 0.11 0.00 0.27 0.00 0.14 38.73%
NAPS 0.1387 0.1211 0.0357 0.0347 0.034 0.0285 0.027 31.32%
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 30.90 34.24 14.32 5.87 6.81 3.28 5.28 34.20%
P/EPS 74.78 87.65 119.73 157.44 24.94 35.27 35.48 13.21%
EY 1.34 1.14 0.84 0.64 4.01 2.84 2.82 -11.65%
DY 0.70 0.38 0.33 0.00 1.45 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 25.71 11.53 18.08 6.62 4.51 3.28 5.21 30.44%
P/EPS 62.23 29.51 151.24 177.40 16.54 35.27 35.03 10.04%
EY 1.61 3.39 0.66 0.56 6.05 2.84 2.86 -9.12%
DY 0.84 1.13 0.26 0.00 2.19 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