[JFTECH] QoQ 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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 38,315 36,255 32,808 29,517 26,814 23,766 22,295 43.52%
PBT 16,126 14,563 12,769 10,196 8,057 4,513 2,895 214.56%
Tax -1,343 126 46 19 -40 -244 -229 225.55%
NP 14,783 14,689 12,815 10,215 8,017 4,269 2,666 213.60%
-
NP to SH 15,157 14,769 12,815 10,215 8,017 4,269 2,666 218.88%
-
Tax Rate 8.33% -0.87% -0.36% -0.19% 0.50% 5.41% 7.91% -
Total Cost 23,532 21,566 19,993 19,302 18,797 19,497 19,629 12.86%
-
Net Worth 120,494 90,849 112,260 88,810 37,820 34,755 33,074 136.95%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 5,752 4,282 4,282 3,150 3,150 1,050 1,050 211.07%
Div Payout % 37.95% 29.00% 33.42% 30.84% 39.29% 24.60% 39.38% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 120,494 90,849 112,260 88,810 37,820 34,755 33,074 136.95%
NOSH 924,035 924,032 230,999 225,749 210,000 210,000 210,000 168.76%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 38.58% 40.52% 39.06% 34.61% 29.90% 17.96% 11.96% -
ROE 12.58% 16.26% 11.42% 11.50% 21.20% 12.28% 8.06% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 4.15 4.90 14.49 13.23 12.77 11.32 10.62 -46.58%
EPS 1.64 2.00 5.66 4.58 3.82 2.03 1.27 18.60%
DPS 0.62 0.58 1.89 1.41 1.50 0.50 0.50 15.43%
NAPS 0.1304 0.1229 0.4957 0.3982 0.1801 0.1655 0.1575 -11.83%
Adjusted Per Share Value based on latest NOSH - 225,749
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 4.13 3.91 3.54 3.18 2.89 2.56 2.40 43.64%
EPS 1.63 1.59 1.38 1.10 0.86 0.46 0.29 216.45%
DPS 0.62 0.46 0.46 0.34 0.34 0.11 0.11 217.04%
NAPS 0.13 0.098 0.1211 0.0958 0.0408 0.0375 0.0357 136.87%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.25 1.19 4.96 3.52 2.42 1.39 1.52 -
P/RPS 30.15 24.26 34.24 26.60 18.95 12.28 14.32 64.34%
P/EPS 76.21 59.56 87.65 76.85 63.39 68.38 119.73 -26.02%
EY 1.31 1.68 1.14 1.30 1.58 1.46 0.84 34.51%
DY 0.50 0.49 0.38 0.40 0.62 0.36 0.33 31.95%
P/NAPS 9.59 9.68 10.01 8.84 13.44 8.40 9.65 -0.41%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 11/05/21 09/02/21 17/11/20 25/08/20 15/05/20 21/02/20 -
Price 1.55 1.31 1.67 4.30 3.70 1.80 1.92 -
P/RPS 37.38 26.71 11.53 32.49 28.98 15.91 18.08 62.36%
P/EPS 94.49 65.57 29.51 93.88 96.92 88.55 151.24 -26.93%
EY 1.06 1.53 3.39 1.07 1.03 1.13 0.66 37.18%
DY 0.40 0.44 1.13 0.33 0.41 0.28 0.26 33.30%
P/NAPS 11.89 10.66 3.37 10.80 20.54 10.88 12.19 -1.64%

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