[JIANKUN] YoY Annualized Quarter 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- -8.84%
YoY- 29.46%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 65,578 58,771 40,345 31,146 62,287 18,236 11,463 33.69%
PBT 2,271 7,794 4,668 2,339 -1,542 -3,023 -1,207 -
Tax -17 -2,191 -340 -1,524 -2,004 -382 550 -
NP 2,254 5,603 4,328 815 -3,546 -3,405 -657 -
-
NP to SH 2,254 5,603 4,328 815 -3,546 -3,405 -657 -
-
Tax Rate 0.75% 28.11% 7.28% 65.16% - - - -
Total Cost 63,324 53,168 36,017 30,331 65,833 21,641 12,120 31.69%
-
Net Worth 80,486 61,732 55,058 50,053 43,863 45,503 48,893 8.65%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 80,486 61,732 55,058 50,053 43,863 45,503 48,893 8.65%
NOSH 213,706 168,068 166,845 166,845 166,845 151,678 152,790 5.74%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 3.44% 9.53% 10.73% 2.62% -5.69% -18.67% -5.73% -
ROE 2.80% 9.08% 7.86% 1.63% -8.08% -7.48% -1.34% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 33.41 35.22 24.18 18.67 38.34 12.02 7.50 28.24%
EPS 1.15 3.36 2.59 0.49 -2.18 -2.24 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.37 0.33 0.30 0.27 0.30 0.32 4.21%
Adjusted Per Share Value based on latest NOSH - 168,068
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 12.71 11.39 7.82 6.03 12.07 3.53 2.22 33.71%
EPS 0.44 1.09 0.84 0.16 -0.69 -0.66 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1559 0.1196 0.1067 0.097 0.085 0.0882 0.0947 8.65%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.21 0.545 0.335 0.36 0.30 0.25 0.235 -
P/RPS 0.63 1.55 1.39 1.93 0.78 2.08 3.13 -23.42%
P/EPS 18.29 16.23 12.91 73.70 -13.74 -11.14 -54.65 -
EY 5.47 6.16 7.74 1.36 -7.28 -8.98 -1.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.47 1.02 1.20 1.11 0.83 0.73 -5.79%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 30/03/21 27/02/20 28/02/19 23/02/18 24/02/17 23/02/16 -
Price 0.195 0.40 0.35 0.325 0.385 0.275 0.22 -
P/RPS 0.58 1.14 1.45 1.74 1.00 2.29 2.93 -23.63%
P/EPS 16.98 11.91 13.49 66.53 -17.64 -12.25 -51.16 -
EY 5.89 8.40 7.41 1.50 -5.67 -8.16 -1.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 1.08 1.06 1.08 1.43 0.92 0.69 -5.86%

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