[POLYDM] QoQ Cumulative Quarter Result on 30-Jun-2024 [#2]

Stock
[POLYDM] POLYDAMIC GROUP BERHAD
Announcement Date
28-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 200.86%
YoY- -31.01%
Quarter Report
Latest QR
Upcoming QR
POLYDM's Result
POLYDM's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Revenue 21,903 10,128 28,404 15,506 35,680 19,505 28,644 -8.54%
PBT 6,422 2,048 9,468 5,807 10,021 5,275 5,259 6.87%
Tax -1,524 -420 -2,368 -1,218 -2,440 -1,294 -1,311 5.14%
NP 4,898 1,628 7,100 4,589 7,581 3,981 3,948 7.44%
-
NP to SH 4,898 1,628 7,100 4,589 7,581 3,981 3,948 7.44%
-
Tax Rate 23.73% 20.51% 25.01% 20.97% 24.35% 24.53% 24.93% -
Total Cost 17,005 8,500 21,304 10,917 28,099 15,524 24,696 -11.68%
-
Net Worth 29,117 26,470 24,706 22,941 19,411 16,764 13,235 30.02%
Dividend
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Div - - 882 8 8 8 8 -
Div Payout % - - 12.43% 0.19% 0.12% 0.22% 0.22% -
Equity
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Net Worth 29,117 26,470 24,706 22,941 19,411 16,764 13,235 30.02%
NOSH 88,236 88,236 88,236 88,236 88,236 88,236 88,236 0.00%
Ratio Analysis
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
NP Margin 22.36% 16.07% 25.00% 29.59% 21.25% 20.41% 13.78% -
ROE 16.82% 6.15% 28.74% 20.00% 39.05% 23.75% 29.83% -
Per Share
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 24.82 11.48 32.19 17.57 40.44 22.11 32.46 -8.54%
EPS 5.55 1.85 8.05 5.20 8.59 4.51 4.47 7.47%
DPS 0.00 0.00 1.00 0.01 0.01 0.01 0.01 -
NAPS 0.33 0.30 0.28 0.26 0.22 0.19 0.15 30.02%
Adjusted Per Share Value based on latest NOSH - 88,236
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 24.82 11.48 32.19 17.57 40.44 22.11 32.46 -8.54%
EPS 5.55 1.85 8.05 5.20 8.59 4.51 4.47 7.47%
DPS 0.00 0.00 1.00 0.01 0.01 0.01 0.01 -
NAPS 0.33 0.30 0.28 0.26 0.22 0.19 0.15 30.02%
Price Multiplier on Financial Quarter End Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 28/06/24 29/12/23 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 -
Price 0.75 0.75 0.395 0.40 0.26 0.22 0.20 -
P/RPS 3.02 6.53 1.23 2.28 0.64 1.00 0.62 69.43%
P/EPS 13.51 40.65 4.91 7.69 3.03 4.88 4.47 44.53%
EY 7.40 2.46 20.37 13.00 33.05 20.51 22.37 -30.81%
DY 0.00 0.00 2.53 0.02 0.04 0.05 0.05 -
P/NAPS 2.27 2.50 1.41 1.54 1.18 1.16 1.33 19.48%
Price Multiplier on Announcement Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 28/08/24 29/02/24 30/08/23 27/02/23 26/08/22 23/02/22 26/08/21 -
Price 0.75 0.75 0.395 0.40 0.27 0.25 0.21 -
P/RPS 3.02 6.53 1.23 2.28 0.67 1.13 0.65 66.78%
P/EPS 13.51 40.65 4.91 7.69 3.14 5.54 4.69 42.23%
EY 7.40 2.46 20.37 13.00 31.82 18.05 21.31 -29.68%
DY 0.00 0.00 2.53 0.02 0.04 0.04 0.05 -
P/NAPS 2.27 2.50 1.41 1.54 1.23 1.32 1.40 17.46%

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