[PEKAT] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[PEKAT] PEKAT GROUP BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -2.48%
YoY- -19.21%
Quarter Report
Latest QR
Upcoming QR
PEKAT's Result
PEKAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 225,557 212,540 187,268 179,226 178,928 175,414 181,964 15.37%
PBT 17,413 18,060 17,264 14,436 14,757 14,536 23,244 -17.50%
Tax -3,764 -4,716 -4,456 -4,406 -4,588 -3,728 -5,784 -24.88%
NP 13,649 13,344 12,808 10,030 10,169 10,808 17,460 -15.12%
-
NP to SH 13,600 13,278 12,648 10,042 10,297 10,940 17,600 -15.77%
-
Tax Rate 21.62% 26.11% 25.81% 30.52% 31.09% 25.65% 24.88% -
Total Cost 211,908 199,196 174,460 169,196 168,758 164,606 164,504 18.37%
-
Net Worth 135,443 135,443 135,443 128,993 128,993 122,543 122,543 6.89%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 8,599 12,899 - - - - - -
Div Payout % 63.23% 97.15% - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 135,443 135,443 135,443 128,993 128,993 122,543 122,543 6.89%
NOSH 644,968 644,968 644,968 644,968 644,968 644,968 644,968 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.05% 6.28% 6.84% 5.60% 5.68% 6.16% 9.60% -
ROE 10.04% 9.80% 9.34% 7.78% 7.98% 8.93% 14.36% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 34.97 32.95 29.04 27.79 27.74 27.20 28.21 15.38%
EPS 2.11 2.06 1.96 1.56 1.60 1.70 2.72 -15.56%
DPS 1.33 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.20 0.20 0.19 0.19 6.89%
Adjusted Per Share Value based on latest NOSH - 644,968
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 35.01 32.99 29.06 27.82 27.77 27.22 28.24 15.38%
EPS 2.11 2.06 1.96 1.56 1.60 1.70 2.73 -15.76%
DPS 1.33 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2102 0.2102 0.2102 0.2002 0.2002 0.1902 0.1902 6.88%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.46 0.45 0.42 0.46 0.475 0.465 0.655 -
P/RPS 1.32 1.37 1.45 1.66 1.71 1.71 2.32 -31.31%
P/EPS 21.82 21.86 21.42 29.54 29.75 27.41 24.00 -6.14%
EY 4.58 4.57 4.67 3.38 3.36 3.65 4.17 6.44%
DY 2.90 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.14 2.00 2.30 2.38 2.45 3.45 -26.11%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 17/11/23 22/08/23 31/05/23 24/02/23 22/11/22 24/08/22 24/05/22 -
Price 0.45 0.50 0.40 0.48 0.435 0.555 0.56 -
P/RPS 1.29 1.52 1.38 1.73 1.57 2.04 1.98 -24.82%
P/EPS 21.34 24.29 20.40 30.83 27.25 32.72 20.52 2.64%
EY 4.69 4.12 4.90 3.24 3.67 3.06 4.87 -2.47%
DY 2.96 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.38 1.90 2.40 2.18 2.92 2.95 -19.24%

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