[JIANKUN] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -23.28%
YoY- 29.46%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 44,144 55,269 51,371 58,771 66,207 50,005 52,741 -11.17%
PBT 4,760 6,685 5,983 7,794 8,061 5,850 5,991 -14.20%
Tax -1,630 -2,086 -1,962 -2,191 -758 -615 -691 77.11%
NP 3,130 4,599 4,021 5,603 7,303 5,235 5,300 -29.58%
-
NP to SH 3,130 4,599 4,021 5,603 7,303 5,235 5,300 -29.58%
-
Tax Rate 34.24% 31.20% 32.79% 28.11% 9.40% 10.51% 11.53% -
Total Cost 41,014 50,670 47,350 53,168 58,904 44,770 47,441 -9.24%
-
Net Worth 78,319 76,361 68,639 61,732 60,075 56,727 56,727 23.96%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 78,319 76,361 68,639 61,732 60,075 56,727 56,727 23.96%
NOSH 209,072 207,872 191,227 168,068 166,948 166,845 166,845 16.21%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.09% 8.32% 7.83% 9.53% 11.03% 10.47% 10.05% -
ROE 4.00% 6.02% 5.86% 9.08% 12.16% 9.23% 9.34% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 22.55 28.23 27.69 35.22 39.67 29.97 31.61 -20.14%
EPS 1.60 2.35 2.17 3.36 4.38 3.14 3.18 -36.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.39 0.37 0.37 0.36 0.34 0.34 11.43%
Adjusted Per Share Value based on latest NOSH - 168,068
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.55 10.71 9.95 11.39 12.83 9.69 10.22 -11.20%
EPS 0.61 0.89 0.78 1.09 1.42 1.01 1.03 -29.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1518 0.148 0.133 0.1196 0.1164 0.1099 0.1099 24.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.30 0.295 0.395 0.545 0.41 0.40 0.305 -
P/RPS 1.33 1.05 1.43 1.55 1.03 1.33 0.96 24.25%
P/EPS 18.77 12.56 18.22 16.23 9.37 12.75 9.60 56.29%
EY 5.33 7.96 5.49 6.16 10.67 7.84 10.42 -36.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 1.07 1.47 1.14 1.18 0.90 -11.43%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 27/08/21 31/05/21 30/03/21 12/11/20 27/08/20 22/06/20 -
Price 0.22 0.31 0.32 0.40 0.48 0.46 0.405 -
P/RPS 0.98 1.10 1.16 1.14 1.21 1.53 1.28 -16.29%
P/EPS 13.76 13.20 14.76 11.91 10.97 14.66 12.75 5.20%
EY 7.27 7.58 6.77 8.40 9.12 6.82 7.84 -4.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.79 0.86 1.08 1.33 1.35 1.19 -40.19%

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