[POLYDM] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[POLYDM] POLYDAMIC GROUP BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 107.79%
YoY- 480.35%
Quarter Report
Latest QR
Upcoming QR
POLYDM's Result
POLYDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Revenue 31,012 35,680 39,010 28,644 20,272 11,780 13,666 31.37%
PBT 11,614 10,021 10,550 5,259 2,810 -932 814 142.34%
Tax -2,436 -2,440 -2,588 -1,311 -910 -106 -316 97.42%
NP 9,178 7,581 7,962 3,948 1,900 -1,038 498 163.90%
-
NP to SH 9,178 7,581 7,962 3,948 1,900 -1,038 498 163.90%
-
Tax Rate 20.97% 24.35% 24.53% 24.93% 32.38% - 38.82% -
Total Cost 21,834 28,099 31,048 24,696 18,372 12,818 13,168 18.34%
-
Net Worth 22,941 19,411 16,764 13,235 10,588 9,705 8,250 40.57%
Dividend
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Div 17 8 17 8 - - - -
Div Payout % 0.19% 0.12% 0.22% 0.22% - - - -
Equity
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Net Worth 22,941 19,411 16,764 13,235 10,588 9,705 8,250 40.57%
NOSH 88,236 88,236 88,236 88,236 88,236 88,236 75,000 5.56%
Ratio Analysis
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
NP Margin 29.59% 21.25% 20.41% 13.78% 9.37% -8.81% 3.64% -
ROE 40.01% 39.05% 47.49% 29.83% 17.94% -10.69% 6.04% -
Per Share
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 35.15 40.44 44.21 32.46 22.97 13.35 18.22 24.46%
EPS 10.40 8.59 9.02 4.47 2.16 -1.18 0.66 150.49%
DPS 0.02 0.01 0.02 0.01 0.00 0.00 0.00 -
NAPS 0.26 0.22 0.19 0.15 0.12 0.11 0.11 33.17%
Adjusted Per Share Value based on latest NOSH - 88,236
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 35.15 40.44 44.21 32.46 22.97 13.35 15.49 31.37%
EPS 10.40 8.59 9.02 4.47 2.16 -1.18 0.56 164.58%
DPS 0.02 0.01 0.02 0.01 0.00 0.00 0.00 -
NAPS 0.26 0.22 0.19 0.15 0.12 0.11 0.0935 40.57%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 - -
Price 0.40 0.26 0.22 0.20 0.20 0.20 0.00 -
P/RPS 1.14 0.64 0.50 0.62 0.87 1.50 0.00 -
P/EPS 3.85 3.03 2.44 4.47 9.29 -17.00 0.00 -
EY 26.00 33.05 41.02 22.37 10.77 -5.88 0.00 -
DY 0.05 0.04 0.09 0.05 0.00 0.00 0.00 -
P/NAPS 1.54 1.18 1.16 1.33 1.67 1.82 0.00 -
Price Multiplier on Announcement Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 27/02/23 26/08/22 23/02/22 26/08/21 26/02/21 26/08/20 20/03/20 -
Price 0.40 0.27 0.25 0.21 0.00 0.20 0.00 -
P/RPS 1.14 0.67 0.57 0.65 0.00 1.50 0.00 -
P/EPS 3.85 3.14 2.77 4.69 0.00 -17.00 0.00 -
EY 26.00 31.82 36.09 21.31 0.00 -5.88 0.00 -
DY 0.05 0.04 0.08 0.05 0.00 0.00 0.00 -
P/NAPS 1.54 1.23 1.32 1.40 0.00 1.82 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