[PPJACK] QoQ Cumulative 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- 57.78%
YoY- 17.94%
Quarter Report
Latest QR
Upcoming QR
PPJACK's Result
PPJACK's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 88,982 59,861 29,980 109,419 81,654 52,151 24,858 133.46%
PBT 25,441 16,125 7,479 28,916 20,443 12,295 5,352 181.91%
Tax -7,632 -4,838 -2,244 -8,754 -5,315 -3,197 -1,284 227.06%
NP 17,809 11,287 5,235 20,162 15,128 9,098 4,068 166.89%
-
NP to SH 17,809 11,287 5,235 20,142 15,100 9,070 4,059 167.28%
-
Tax Rate 30.00% 30.00% 30.00% 30.27% 26.00% 26.00% 23.99% -
Total Cost 71,173 48,574 24,745 89,257 66,526 43,053 20,790 126.63%
-
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 7,682 3,841 3,841 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 6.82% 4.45% 2.07% 8.19% 6.14% 4.36% 2.25% -
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 11.58 7.79 3.90 14.24 10.63 7.77 3.72 112.75%
EPS 2.32 1.47 0.68 2.80 2.15 1.35 0.61 143.06%
DPS 1.00 0.50 0.50 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 11.58 7.79 3.90 14.24 10.63 6.79 3.24 133.22%
EPS 2.32 1.47 0.68 2.80 2.15 1.18 0.53 166.87%
DPS 1.00 0.50 0.50 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 8.46 12.77 26.14 7.37 9.08 9.01 15.99 -34.50%
P/EPS 42.27 67.72 149.68 40.05 49.09 51.81 97.92 -42.79%
EY 2.37 1.48 0.67 2.50 2.04 1.93 1.02 75.15%
DY 1.02 0.50 0.49 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 8.81 12.70 26.65 7.37 10.07 13.39 16.53 -34.18%
P/EPS 44.00 67.38 152.61 40.05 54.44 76.97 101.21 -42.52%
EY 2.27 1.48 0.66 2.50 1.84 1.30 0.99 73.62%
DY 0.98 0.51 0.48 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