[PPJACK] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[PPJACK] PAPPAJACK BERHAD
Announcement Date
21-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 5.19%
YoY- 17.94%
Quarter Report
Latest QR
Upcoming QR
PPJACK's Result
PPJACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 118,642 119,722 119,920 109,419 108,872 104,302 99,432 12.46%
PBT 33,921 32,250 29,916 28,916 27,257 24,590 21,408 35.79%
Tax -10,176 -9,676 -8,976 -8,754 -7,086 -6,394 -5,136 57.55%
NP 23,745 22,574 20,940 20,162 20,170 18,196 16,272 28.56%
-
NP to SH 23,745 22,574 20,940 20,142 20,133 18,140 16,236 28.75%
-
Tax Rate 30.00% 30.00% 30.00% 30.27% 26.00% 26.00% 23.99% -
Total Cost 94,897 97,148 98,980 89,257 88,701 86,106 83,160 9.17%
-
Net Worth 261,188 253,506 253,506 245,823 245,823 208,103 180,360 27.91%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 10,242 7,682 15,364 3,841 - - - -
Div Payout % 43.14% 34.03% 73.37% 19.07% - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 261,188 253,506 253,506 245,823 245,823 208,103 180,360 27.91%
NOSH 768,200 768,200 768,200 768,200 768,200 768,200 668,000 9.73%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 20.01% 18.86% 17.46% 18.43% 18.53% 17.45% 16.36% -
ROE 9.09% 8.90% 8.26% 8.19% 8.19% 8.72% 9.00% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 15.44 15.58 15.61 14.24 14.17 15.54 14.89 2.44%
EPS 3.09 2.94 2.72 2.80 2.87 2.70 2.44 17.00%
DPS 1.33 1.00 2.00 0.50 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.33 0.32 0.32 0.31 0.27 16.56%
Adjusted Per Share Value based on latest NOSH - 768,200
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 15.44 15.58 15.61 14.24 14.17 13.58 12.94 12.46%
EPS 3.09 2.94 2.72 2.80 2.87 2.36 2.11 28.86%
DPS 1.33 1.00 2.00 0.50 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.33 0.32 0.32 0.2709 0.2348 27.90%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.98 0.995 1.02 1.05 0.965 0.70 0.595 -
P/RPS 6.35 6.38 6.53 7.37 6.81 4.51 4.00 35.97%
P/EPS 31.70 33.86 37.42 40.05 36.82 25.90 24.48 18.74%
EY 3.15 2.95 2.67 2.50 2.72 3.86 4.08 -15.80%
DY 1.36 1.01 1.96 0.48 0.00 0.00 0.00 -
P/NAPS 2.88 3.02 3.09 3.28 3.02 2.26 2.20 19.60%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 22/08/24 24/05/24 22/02/24 22/11/23 22/08/23 23/05/23 -
Price 1.02 0.99 1.04 1.05 1.07 1.04 0.615 -
P/RPS 6.60 6.35 6.66 7.37 7.55 6.69 4.13 36.57%
P/EPS 33.00 33.69 38.15 40.05 40.83 38.49 25.30 19.32%
EY 3.03 2.97 2.62 2.50 2.45 2.60 3.95 -16.16%
DY 1.31 1.01 1.92 0.48 0.00 0.00 0.00 -
P/NAPS 3.00 3.00 3.15 3.28 3.34 3.35 2.28 20.01%

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