[JIANKUN] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 98.53%
YoY- 431.04%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 63,713 48,950 76,852 40,345 29,230 29,630 27,268 75.81%
PBT 7,190 4,932 9,508 4,668 2,666 2,568 4,216 42.60%
Tax -1,044 -896 -1,720 -340 -486 -346 -316 121.34%
NP 6,146 4,036 7,788 4,328 2,180 2,222 3,900 35.30%
-
NP to SH 6,146 4,036 7,788 4,328 2,180 2,222 3,900 35.30%
-
Tax Rate 14.52% 18.17% 18.09% 7.28% 18.23% 13.47% 7.50% -
Total Cost 57,566 44,914 69,064 36,017 27,050 27,408 23,368 82.10%
-
Net Worth 60,075 56,727 56,727 55,058 51,722 51,722 51,722 10.46%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 60,075 56,727 56,727 55,058 51,722 51,722 51,722 10.46%
NOSH 166,948 166,845 166,845 166,845 166,845 166,845 166,845 0.04%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 9.65% 8.25% 10.13% 10.73% 7.46% 7.50% 14.30% -
ROE 10.23% 7.11% 13.73% 7.86% 4.21% 4.30% 7.54% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 38.18 29.34 46.06 24.18 17.52 17.76 16.34 75.81%
EPS 3.68 2.42 4.68 2.59 1.31 1.34 2.32 35.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.34 0.34 0.33 0.31 0.31 0.31 10.45%
Adjusted Per Share Value based on latest NOSH - 166,845
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 12.35 9.48 14.89 7.82 5.66 5.74 5.28 75.93%
EPS 1.19 0.78 1.51 0.84 0.42 0.43 0.76 34.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1164 0.1099 0.1099 0.1067 0.1002 0.1002 0.1002 10.47%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.41 0.40 0.305 0.335 0.345 0.305 0.32 -
P/RPS 1.07 1.36 0.66 1.39 1.97 1.72 1.96 -33.13%
P/EPS 11.13 16.54 6.53 12.91 26.40 22.90 13.69 -12.85%
EY 8.98 6.05 15.30 7.74 3.79 4.37 7.30 14.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.18 0.90 1.02 1.11 0.98 1.03 6.97%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 12/11/20 27/08/20 22/06/20 27/02/20 19/11/19 27/08/19 27/05/19 -
Price 0.48 0.46 0.405 0.35 0.34 0.31 0.35 -
P/RPS 1.26 1.57 0.88 1.45 1.94 1.75 2.14 -29.68%
P/EPS 13.03 19.02 8.68 13.49 26.02 23.28 14.97 -8.81%
EY 7.67 5.26 11.53 7.41 3.84 4.30 6.68 9.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.35 1.19 1.06 1.10 1.00 1.13 11.44%

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