[POLYDM] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[POLYDM] POLYDAMIC GROUP BERHAD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 90.43%
YoY- 92.02%
Quarter Report
Latest QR
Upcoming QR
POLYDM's Result
POLYDM's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Revenue 10,128 28,404 15,506 35,680 19,505 28,644 10,136 -0.02%
PBT 2,048 9,468 5,807 10,021 5,275 5,259 1,405 13.38%
Tax -420 -2,368 -1,218 -2,440 -1,294 -1,311 -455 -2.63%
NP 1,628 7,100 4,589 7,581 3,981 3,948 950 19.66%
-
NP to SH 1,628 7,100 4,589 7,581 3,981 3,948 950 19.66%
-
Tax Rate 20.51% 25.01% 20.97% 24.35% 24.53% 24.93% 32.38% -
Total Cost 8,500 21,304 10,917 28,099 15,524 24,696 9,186 -2.55%
-
Net Worth 26,470 24,706 22,941 19,411 16,764 13,235 10,588 35.72%
Dividend
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Div - 882 8 8 8 8 - -
Div Payout % - 12.43% 0.19% 0.12% 0.22% 0.22% - -
Equity
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Net Worth 26,470 24,706 22,941 19,411 16,764 13,235 10,588 35.72%
NOSH 88,236 88,236 88,236 88,236 88,236 88,236 88,236 0.00%
Ratio Analysis
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
NP Margin 16.07% 25.00% 29.59% 21.25% 20.41% 13.78% 9.37% -
ROE 6.15% 28.74% 20.00% 39.05% 23.75% 29.83% 8.97% -
Per Share
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 11.48 32.19 17.57 40.44 22.11 32.46 11.49 -0.02%
EPS 1.85 8.05 5.20 8.59 4.51 4.47 1.08 19.65%
DPS 0.00 1.00 0.01 0.01 0.01 0.01 0.00 -
NAPS 0.30 0.28 0.26 0.22 0.19 0.15 0.12 35.72%
Adjusted Per Share Value based on latest NOSH - 88,236
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 11.48 32.19 17.57 40.44 22.11 32.46 11.49 -0.02%
EPS 1.85 8.05 5.20 8.59 4.51 4.47 1.08 19.65%
DPS 0.00 1.00 0.01 0.01 0.01 0.01 0.00 -
NAPS 0.30 0.28 0.26 0.22 0.19 0.15 0.12 35.72%
Price Multiplier on Financial Quarter End Date
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date 29/12/23 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 -
Price 0.75 0.395 0.40 0.26 0.22 0.20 0.20 -
P/RPS 6.53 1.23 2.28 0.64 1.00 0.62 1.74 55.40%
P/EPS 40.65 4.91 7.69 3.03 4.88 4.47 18.58 29.81%
EY 2.46 20.37 13.00 33.05 20.51 22.37 5.38 -22.95%
DY 0.00 2.53 0.02 0.04 0.05 0.05 0.00 -
P/NAPS 2.50 1.41 1.54 1.18 1.16 1.33 1.67 14.39%
Price Multiplier on Announcement Date
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date 29/02/24 30/08/23 27/02/23 26/08/22 23/02/22 26/08/21 26/02/21 -
Price 0.75 0.395 0.40 0.27 0.25 0.21 0.00 -
P/RPS 6.53 1.23 2.28 0.67 1.13 0.65 0.00 -
P/EPS 40.65 4.91 7.69 3.14 5.54 4.69 0.00 -
EY 2.46 20.37 13.00 31.82 18.05 21.31 0.00 -
DY 0.00 2.53 0.02 0.04 0.04 0.05 0.00 -
P/NAPS 2.50 1.41 1.54 1.23 1.32 1.40 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