[JFTECH] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
16-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -66.77%
YoY- 25.68%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 45,340 33,333 23,021 11,315 38,314 28,123 18,505 82.04%
PBT 15,078 11,408 8,599 6,000 16,125 11,706 8,110 51.37%
Tax 644 1,011 1,011 -1,420 -1,342 -108 -90 -
NP 15,722 12,419 9,610 4,580 14,783 11,598 8,020 56.82%
-
NP to SH 17,242 13,733 10,561 5,036 15,157 11,678 8,020 66.80%
-
Tax Rate -4.27% -8.86% -11.76% 23.67% 8.32% 0.92% 1.11% -
Total Cost 29,618 20,914 13,411 6,735 23,531 16,525 10,485 100.20%
-
Net Worth 130,622 127,099 128,623 120,401 120,494 90,849 112,260 10.65%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 9,270 4,635 4,626 - 9,240 3,696 1,132 307.84%
Div Payout % 53.77% 33.75% 43.81% - 60.96% 31.65% 14.12% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 130,622 127,099 128,623 120,401 120,494 90,849 112,260 10.65%
NOSH 927,058 927,058 927,058 924,035 924,035 924,032 230,999 153.18%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 34.68% 37.26% 41.74% 40.48% 38.58% 41.24% 43.34% -
ROE 13.20% 10.80% 8.21% 4.18% 12.58% 12.85% 7.14% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.89 3.60 2.49 1.22 4.15 3.80 8.17 -29.04%
EPS 1.86 1.48 1.14 0.55 2.26 2.98 3.54 -34.96%
DPS 1.00 0.50 0.50 0.00 1.00 0.50 0.50 58.94%
NAPS 0.1409 0.1371 0.139 0.1303 0.1304 0.1229 0.4957 -56.86%
Adjusted Per Share Value based on latest NOSH - 924,035
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.89 3.60 2.48 1.22 4.13 3.03 2.00 81.78%
EPS 1.86 1.48 1.14 0.54 1.63 1.26 0.87 66.18%
DPS 1.00 0.50 0.50 0.00 1.00 0.40 0.12 312.63%
NAPS 0.1409 0.1371 0.1387 0.1299 0.13 0.098 0.1211 10.65%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.69 1.05 1.43 1.41 1.25 1.19 4.96 -
P/RPS 14.11 29.20 57.48 115.15 30.15 31.28 60.70 -62.29%
P/EPS 37.10 70.88 125.30 258.72 76.21 75.33 140.06 -58.85%
EY 2.70 1.41 0.80 0.39 1.31 1.33 0.71 144.23%
DY 1.45 0.48 0.35 0.00 0.80 0.42 0.10 497.54%
P/NAPS 4.90 7.66 10.29 10.82 9.59 9.68 10.01 -37.96%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 18/08/22 30/05/22 24/02/22 16/11/21 24/08/21 11/05/21 09/02/21 -
Price 0.785 0.83 1.19 1.54 1.55 1.31 1.67 -
P/RPS 16.05 23.08 47.83 125.76 37.38 34.43 20.44 -14.92%
P/EPS 42.21 56.03 104.27 282.57 94.49 82.92 47.16 -7.14%
EY 2.37 1.78 0.96 0.35 1.06 1.21 2.12 7.73%
DY 1.27 0.60 0.42 0.00 0.65 0.38 0.30 162.38%
P/NAPS 5.57 6.05 8.56 11.82 11.89 10.66 3.37 39.92%

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