[JFTECH] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 16.17%
YoY- 181.52%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 44,861 42,830 32,808 22,295 25,395 25,549 20,761 13.69%
PBT 13,582 16,614 12,769 2,895 1,075 7,410 2,463 32.90%
Tax -368 -243 46 -229 -128 -438 -535 -6.04%
NP 13,214 16,371 12,815 2,666 947 6,972 1,928 37.80%
-
NP to SH 14,009 17,696 12,815 2,666 947 6,972 1,928 39.15%
-
Tax Rate 2.71% 1.46% -0.36% 7.91% 11.91% 5.91% 21.72% -
Total Cost 31,647 26,459 19,993 19,629 24,448 18,577 18,833 9.03%
-
Net Worth 132,940 128,623 112,260 33,074 32,150 31,500 26,441 30.87%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 9,270 9,246 4,282 1,050 - 2,520 - -
Div Payout % 66.18% 52.25% 33.42% 39.38% - 36.14% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 132,940 128,623 112,260 33,074 32,150 31,500 26,441 30.87%
NOSH 927,058 927,058 230,999 210,000 210,000 210,000 126,000 39.44%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 29.46% 38.22% 39.06% 11.96% 3.73% 27.29% 9.29% -
ROE 10.54% 13.76% 11.42% 8.06% 2.95% 22.13% 7.29% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 4.84 4.63 14.49 10.62 12.09 20.28 16.49 -18.47%
EPS 1.51 1.91 5.66 1.27 0.45 5.53 1.53 -0.21%
DPS 1.00 1.00 1.89 0.50 0.00 2.00 0.00 -
NAPS 0.1434 0.139 0.4957 0.1575 0.1531 0.25 0.21 -6.15%
Adjusted Per Share Value based on latest NOSH - 210,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 4.84 4.62 3.54 2.40 2.74 2.76 2.24 13.69%
EPS 1.51 1.91 1.38 0.29 0.10 0.75 0.21 38.90%
DPS 1.00 1.00 0.46 0.11 0.00 0.27 0.00 -
NAPS 0.1434 0.1387 0.1211 0.0357 0.0347 0.034 0.0285 30.88%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.81 1.43 4.96 1.52 0.71 1.38 0.54 -
P/RPS 16.74 30.90 34.24 14.32 5.87 6.81 3.28 31.19%
P/EPS 53.60 74.78 87.65 119.73 157.44 24.94 35.27 7.22%
EY 1.87 1.34 1.14 0.84 0.64 4.01 2.84 -6.72%
DY 1.23 0.70 0.38 0.33 0.00 1.45 0.00 -
P/NAPS 5.65 10.29 10.01 9.65 4.64 5.52 2.57 14.02%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 14/02/23 24/02/22 09/02/21 21/02/20 12/02/19 23/02/18 22/02/17 -
Price 0.825 1.19 1.67 1.92 0.80 0.915 0.54 -
P/RPS 17.05 25.71 11.53 18.08 6.62 4.51 3.28 31.59%
P/EPS 54.60 62.23 29.51 151.24 177.40 16.54 35.27 7.55%
EY 1.83 1.61 3.39 0.66 0.56 6.05 2.84 -7.05%
DY 1.21 0.84 1.13 0.26 0.00 2.19 0.00 -
P/NAPS 5.75 8.56 3.37 12.19 5.23 3.66 2.57 14.35%

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