[PEKAT] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[PEKAT] PEKAT GROUP BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 10.18%
YoY- 105.95%
Quarter Report
Latest QR
Upcoming QR
PEKAT's Result
PEKAT's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 197,789 180,552 179,226 188,598 182,223 180,062 176,232 8.01%
PBT 16,198 12,941 14,436 19,175 17,226 17,246 17,350 -4.48%
Tax -4,900 -4,074 -4,406 -5,663 -4,922 -4,964 -4,937 -0.50%
NP 11,298 8,867 10,030 13,512 12,304 12,282 12,413 -6.09%
-
NP to SH 11,211 8,804 10,042 13,566 12,313 12,286 12,430 -6.66%
-
Tax Rate 30.25% 31.48% 30.52% 29.53% 28.57% 28.78% 28.46% -
Total Cost 186,491 171,685 169,196 175,086 169,919 167,780 163,819 9.05%
-
Net Worth 135,443 135,443 128,993 128,993 122,543 122,543 116,094 10.85%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 6,449 - - - - - - -
Div Payout % 57.53% - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 135,443 135,443 128,993 128,993 122,543 122,543 116,094 10.85%
NOSH 644,968 644,968 644,968 644,968 644,968 644,968 644,968 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.71% 4.91% 5.60% 7.16% 6.75% 6.82% 7.04% -
ROE 8.28% 6.50% 7.78% 10.52% 10.05% 10.03% 10.71% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 30.67 27.99 27.79 29.24 28.25 27.92 27.32 8.03%
EPS 1.74 1.37 1.56 2.10 1.91 1.90 1.93 -6.69%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.20 0.20 0.19 0.19 0.18 10.85%
Adjusted Per Share Value based on latest NOSH - 644,968
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 30.70 28.02 27.82 29.27 28.28 27.95 27.35 8.03%
EPS 1.74 1.37 1.56 2.11 1.91 1.91 1.93 -6.69%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2102 0.2102 0.2002 0.2002 0.1902 0.1902 0.1802 10.84%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.45 0.42 0.46 0.475 0.465 0.655 0.68 -
P/RPS 1.47 1.50 1.66 1.62 1.65 2.35 2.49 -29.69%
P/EPS 25.89 30.77 29.54 22.58 24.36 34.39 35.28 -18.68%
EY 3.86 3.25 3.38 4.43 4.11 2.91 2.83 23.05%
DY 2.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.00 2.30 2.38 2.45 3.45 3.78 -31.63%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 31/05/23 24/02/23 22/11/22 24/08/22 24/05/22 21/02/22 -
Price 0.50 0.40 0.48 0.435 0.555 0.56 0.75 -
P/RPS 1.63 1.43 1.73 1.49 1.96 2.01 2.74 -29.33%
P/EPS 28.76 29.30 30.83 20.68 29.07 29.40 38.92 -18.30%
EY 3.48 3.41 3.24 4.84 3.44 3.40 2.57 22.46%
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 1.90 2.40 2.18 2.92 2.95 4.17 -31.26%

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