[PPJACK] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[PPJACK] PAPPAJACK BERHAD
Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 0.04%
YoY- 98.76%
Quarter Report
Latest QR
Upcoming QR
PPJACK's Result
PPJACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 119,920 109,419 108,872 104,302 99,432 70,007 66,209 48.53%
PBT 29,916 28,916 27,257 24,590 21,408 14,625 11,000 94.71%
Tax -8,976 -8,754 -7,086 -6,394 -5,136 -4,463 -2,640 125.94%
NP 20,940 20,162 20,170 18,196 16,272 10,162 8,360 84.33%
-
NP to SH 20,940 20,142 20,133 18,140 16,236 10,134 8,332 84.74%
-
Tax Rate 30.00% 30.27% 26.00% 26.00% 23.99% 30.52% 24.00% -
Total Cost 98,980 89,257 88,701 86,106 83,160 59,845 57,849 43.00%
-
Net Worth 253,506 245,823 245,823 208,103 180,360 173,679 173,679 28.64%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 15,364 3,841 - - - - - -
Div Payout % 73.37% 19.07% - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 253,506 245,823 245,823 208,103 180,360 173,679 173,679 28.64%
NOSH 768,200 768,200 768,200 768,200 668,000 668,000 668,000 9.75%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 17.46% 18.43% 18.53% 17.45% 16.36% 14.52% 12.63% -
ROE 8.26% 8.19% 8.19% 8.72% 9.00% 5.83% 4.80% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 15.61 14.24 14.17 15.54 14.89 10.48 9.91 35.34%
EPS 2.72 2.80 2.87 2.70 2.44 1.62 1.36 58.67%
DPS 2.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.32 0.32 0.31 0.27 0.26 0.26 17.20%
Adjusted Per Share Value based on latest NOSH - 768,200
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 15.61 14.24 14.17 13.58 12.94 9.11 8.62 48.51%
EPS 2.72 2.80 2.87 2.36 2.11 1.32 1.08 85.00%
DPS 2.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.32 0.32 0.2709 0.2348 0.2261 0.2261 28.63%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.02 1.05 0.965 0.70 0.595 0.565 0.485 -
P/RPS 6.53 7.37 6.81 4.51 4.00 5.39 4.89 21.24%
P/EPS 37.42 40.05 36.82 25.90 24.48 37.24 38.88 -2.51%
EY 2.67 2.50 2.72 3.86 4.08 2.69 2.57 2.57%
DY 1.96 0.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 3.28 3.02 2.26 2.20 2.17 1.87 39.72%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 24/05/24 22/02/24 22/11/23 22/08/23 23/05/23 22/02/23 22/11/22 -
Price 1.04 1.05 1.07 1.04 0.615 0.545 0.605 -
P/RPS 6.66 7.37 7.55 6.69 4.13 5.20 6.10 6.02%
P/EPS 38.15 40.05 40.83 38.49 25.30 35.92 48.50 -14.77%
EY 2.62 2.50 2.45 2.60 3.95 2.78 2.06 17.37%
DY 1.92 0.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 3.28 3.34 3.35 2.28 2.10 2.33 22.24%

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