[JFTECH] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 858.0%
YoY- 283.2%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 23,794 20,330 18,378 9,378 8,084 8,222 11,576 12.74%
PBT 6,146 3,562 4,178 968 262 96 2,974 12.84%
Tax -822 -12 -12 -10 -12 -64 -608 5.14%
NP 5,324 3,550 4,166 958 250 32 2,366 14.45%
-
NP to SH 5,324 3,550 4,166 958 250 32 2,366 14.45%
-
Tax Rate 13.37% 0.34% 0.29% 1.03% 4.58% 66.67% 20.44% -
Total Cost 18,470 16,780 14,212 8,420 7,834 8,190 9,210 12.28%
-
Net Worth 26,441 25,177 2,411,230 22,021 22,537 30,896 25,056 0.89%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 1,258 1,262 - - - - -
Div Payout % - 35.46% 30.30% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 26,441 25,177 2,411,230 22,021 22,537 30,896 25,056 0.89%
NOSH 126,000 125,886 126,242 126,052 124,999 160,000 125,851 0.01%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 22.38% 17.46% 22.67% 10.22% 3.09% 0.39% 20.44% -
ROE 20.13% 14.10% 0.17% 4.35% 1.11% 0.10% 9.44% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.90 16.15 14.56 7.44 6.47 5.14 9.20 12.73%
EPS 4.22 2.82 3.30 0.76 0.20 0.02 1.88 14.41%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 19.10 0.1747 0.1803 0.1931 0.1991 0.89%
Adjusted Per Share Value based on latest NOSH - 126,111
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.57 2.19 1.98 1.01 0.87 0.89 1.25 12.75%
EPS 0.57 0.38 0.45 0.10 0.03 0.00 0.26 13.96%
DPS 0.00 0.14 0.14 0.00 0.00 0.00 0.00 -
NAPS 0.0285 0.0272 2.6009 0.0238 0.0243 0.0333 0.027 0.90%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.54 0.78 0.64 0.25 0.26 0.16 0.19 -
P/RPS 2.86 4.83 4.40 3.36 4.02 3.11 2.07 5.53%
P/EPS 12.77 27.66 19.39 32.89 130.00 800.00 10.11 3.96%
EY 7.83 3.62 5.16 3.04 0.77 0.13 9.89 -3.81%
DY 0.00 1.28 1.56 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 3.90 0.03 1.43 1.44 0.83 0.95 18.02%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 16/02/15 26/02/14 22/02/13 21/02/12 22/02/11 -
Price 0.54 0.77 0.68 0.305 0.205 0.15 0.18 -
P/RPS 2.86 4.77 4.67 4.10 3.17 2.92 1.96 6.49%
P/EPS 12.77 27.30 20.61 40.13 102.50 750.00 9.57 4.92%
EY 7.83 3.66 4.85 2.49 0.98 0.13 10.44 -4.67%
DY 0.00 1.30 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 3.85 0.04 1.75 1.14 0.78 0.90 19.09%

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