[PPJACK] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[PPJACK] PAPPAJACK BERHAD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 9.55%
YoY- 159.53%
Quarter Report
Latest QR
Upcoming QR
PPJACK's Result
PPJACK's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 27,765 29,503 27,293 24,858 20,350 19,596 14,416 54.61%
PBT 8,473 8,148 6,943 5,352 6,375 4,881 1,318 244.56%
Tax -3,439 -2,118 -1,913 -1,284 -2,483 -1,171 -316 388.96%
NP 5,034 6,030 5,030 4,068 3,892 3,710 1,002 192.47%
-
NP to SH 5,034 6,030 5,010 4,059 3,705 3,674 1,012 190.54%
-
Tax Rate 40.59% 25.99% 27.55% 23.99% 38.95% 23.99% 23.98% -
Total Cost 22,731 23,473 22,263 20,790 16,458 15,886 13,414 42.00%
-
Net Worth 245,823 245,823 208,103 180,360 173,679 173,679 167,000 29.30%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 3,841 - - - - - - -
Div Payout % 76.30% - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 245,823 245,823 208,103 180,360 173,679 173,679 167,000 29.30%
NOSH 768,200 768,200 768,200 668,000 668,000 668,000 668,000 9.73%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 18.13% 20.44% 18.43% 16.36% 19.13% 18.93% 6.95% -
ROE 2.05% 2.45% 2.41% 2.25% 2.13% 2.12% 0.61% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 3.61 3.84 4.07 3.72 3.05 2.93 2.16 40.70%
EPS 0.66 0.78 0.75 0.61 0.55 0.55 0.15 167.79%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.31 0.27 0.26 0.26 0.25 17.83%
Adjusted Per Share Value based on latest NOSH - 668,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 3.61 3.84 3.55 3.24 2.65 2.55 1.88 54.30%
EPS 0.66 0.78 0.65 0.53 0.48 0.48 0.13 194.52%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.2709 0.2348 0.2261 0.2261 0.2174 29.30%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.05 0.965 0.70 0.595 0.565 0.485 0.48 -
P/RPS 29.05 25.13 17.22 15.99 18.55 16.53 22.24 19.43%
P/EPS 160.23 122.94 93.79 97.92 101.87 88.18 316.84 -36.44%
EY 0.62 0.81 1.07 1.02 0.98 1.13 0.32 55.22%
DY 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 3.02 2.26 2.20 2.17 1.87 1.92 42.76%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 22/11/23 22/08/23 23/05/23 22/02/23 22/11/22 22/08/22 -
Price 1.05 1.07 1.04 0.615 0.545 0.605 0.445 -
P/RPS 29.05 27.86 25.58 16.53 17.89 20.62 20.62 25.59%
P/EPS 160.23 136.31 139.35 101.21 98.26 110.00 293.74 -33.16%
EY 0.62 0.73 0.72 0.99 1.02 0.91 0.34 49.09%
DY 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 3.34 3.35 2.28 2.10 2.33 1.78 50.13%

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