[PEKAT] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[PEKAT] PEKAT GROUP BERHAD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 25.95%
YoY- -28.14%
Quarter Report
Latest QR
Upcoming QR
PEKAT's Result
PEKAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 227,607 225,557 212,540 187,268 179,226 178,928 175,414 18.90%
PBT 18,376 17,413 18,060 17,264 14,436 14,757 14,536 16.86%
Tax -4,657 -3,764 -4,716 -4,456 -4,406 -4,588 -3,728 15.94%
NP 13,719 13,649 13,344 12,808 10,030 10,169 10,808 17.18%
-
NP to SH 13,690 13,600 13,278 12,648 10,042 10,297 10,940 16.07%
-
Tax Rate 25.34% 21.62% 26.11% 25.81% 30.52% 31.09% 25.65% -
Total Cost 213,888 211,908 199,196 174,460 169,196 168,758 164,606 19.02%
-
Net Worth 135,443 135,443 135,443 135,443 128,993 128,993 122,543 6.88%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 6,449 8,599 12,899 - - - - -
Div Payout % 47.11% 63.23% 97.15% - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 135,443 135,443 135,443 135,443 128,993 128,993 122,543 6.88%
NOSH 644,968 644,968 644,968 644,968 644,968 644,968 644,968 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 6.03% 6.05% 6.28% 6.84% 5.60% 5.68% 6.16% -
ROE 10.11% 10.04% 9.80% 9.34% 7.78% 7.98% 8.93% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 35.29 34.97 32.95 29.04 27.79 27.74 27.20 18.90%
EPS 2.12 2.11 2.06 1.96 1.56 1.60 1.70 15.81%
DPS 1.00 1.33 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.21 0.20 0.20 0.19 6.88%
Adjusted Per Share Value based on latest NOSH - 644,968
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 35.29 34.97 32.95 29.04 27.79 27.74 27.20 18.90%
EPS 2.12 2.11 2.06 1.96 1.56 1.60 1.70 15.81%
DPS 1.00 1.33 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.21 0.20 0.20 0.19 6.88%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.43 0.46 0.45 0.42 0.46 0.475 0.465 -
P/RPS 1.22 1.32 1.37 1.45 1.66 1.71 1.71 -20.10%
P/EPS 20.26 21.82 21.86 21.42 29.54 29.75 27.41 -18.20%
EY 4.94 4.58 4.57 4.67 3.38 3.36 3.65 22.28%
DY 2.33 2.90 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.19 2.14 2.00 2.30 2.38 2.45 -11.17%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 17/11/23 22/08/23 31/05/23 24/02/23 22/11/22 24/08/22 -
Price 0.415 0.45 0.50 0.40 0.48 0.435 0.555 -
P/RPS 1.18 1.29 1.52 1.38 1.73 1.57 2.04 -30.50%
P/EPS 19.55 21.34 24.29 20.40 30.83 27.25 32.72 -28.99%
EY 5.11 4.69 4.12 4.90 3.24 3.67 3.06 40.62%
DY 2.41 2.96 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.14 2.38 1.90 2.40 2.18 2.92 -22.76%

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