[PPJACK] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[PPJACK] PAPPAJACK BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 61.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PPJACK's Result
PPJACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 104,302 99,432 70,007 66,209 60,122 62,580 54,332 54.64%
PBT 24,590 21,408 14,625 11,000 6,738 8,204 10,416 77.57%
Tax -6,394 -5,136 -4,463 -2,640 -1,618 -1,968 -3,485 50.03%
NP 18,196 16,272 10,162 8,360 5,120 6,236 6,931 90.64%
-
NP to SH 18,140 16,236 10,134 8,332 5,150 6,256 6,946 89.97%
-
Tax Rate 26.00% 23.99% 30.52% 24.00% 24.01% 23.99% 33.46% -
Total Cost 86,106 83,160 59,845 57,849 55,002 56,344 47,401 49.04%
-
Net Worth 208,103 180,360 173,679 173,679 167,000 115,230 115,230 48.46%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 208,103 180,360 173,679 173,679 167,000 115,230 115,230 48.46%
NOSH 768,200 668,000 668,000 668,000 668,000 501,000 501,000 33.07%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 17.45% 16.36% 14.52% 12.63% 8.52% 9.96% 12.76% -
ROE 8.72% 9.00% 5.83% 4.80% 3.08% 5.43% 6.03% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 15.54 14.89 10.48 9.91 9.00 12.49 10.84 27.22%
EPS 2.70 2.44 1.62 1.36 0.88 1.24 1.39 55.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.27 0.26 0.26 0.25 0.23 0.23 22.08%
Adjusted Per Share Value based on latest NOSH - 668,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.58 12.94 9.11 8.62 7.83 8.15 7.07 54.70%
EPS 2.36 2.11 1.32 1.08 0.67 0.81 0.90 90.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2709 0.2348 0.2261 0.2261 0.2174 0.15 0.15 48.46%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 - - -
Price 0.70 0.595 0.565 0.485 0.48 0.00 0.00 -
P/RPS 4.51 4.00 5.39 4.89 5.33 0.00 0.00 -
P/EPS 25.90 24.48 37.24 38.88 62.26 0.00 0.00 -
EY 3.86 4.08 2.69 2.57 1.61 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.20 2.17 1.87 1.92 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 23/05/23 22/02/23 22/11/22 22/08/22 25/05/22 28/03/22 -
Price 1.04 0.615 0.545 0.605 0.445 0.505 0.00 -
P/RPS 6.69 4.13 5.20 6.10 4.94 4.04 0.00 -
P/EPS 38.49 25.30 35.92 48.50 57.72 40.44 0.00 -
EY 2.60 3.95 2.78 2.06 1.73 2.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 2.28 2.10 2.33 1.78 2.20 0.00 -

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