[PEKAT] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[PEKAT] PEKAT GROUP BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 88.71%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PEKAT's Result
PEKAT's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 188,598 182,223 180,062 176,232 121,830 81,716 41,661 173.40%
PBT 19,175 17,226 17,246 17,350 9,243 7,392 5,915 118.88%
Tax -5,663 -4,922 -4,964 -4,937 -2,715 -1,879 -1,419 151.38%
NP 13,512 12,304 12,282 12,413 6,528 5,513 4,496 108.11%
-
NP to SH 13,566 12,313 12,286 12,430 6,587 5,587 4,544 107.19%
-
Tax Rate 29.53% 28.57% 28.78% 28.46% 29.37% 25.42% 23.99% -
Total Cost 175,086 169,919 167,780 163,819 115,302 76,203 37,165 180.76%
-
Net Worth 128,993 122,543 122,543 116,094 116,094 88,143 70,882 49.00%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 128,993 122,543 122,543 116,094 116,094 88,143 70,882 49.00%
NOSH 644,968 644,968 644,968 644,968 644,968 644,968 506,300 17.49%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.16% 6.75% 6.82% 7.04% 5.36% 6.75% 10.79% -
ROE 10.52% 10.05% 10.03% 10.71% 5.67% 6.34% 6.41% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 29.24 28.25 27.92 27.32 18.89 15.76 8.23 132.65%
EPS 2.10 1.91 1.90 1.93 1.02 1.08 0.90 75.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.19 0.18 0.18 0.17 0.14 26.81%
Adjusted Per Share Value based on latest NOSH - 644,968
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 29.27 28.28 27.95 27.35 18.91 12.68 6.47 173.28%
EPS 2.11 1.91 1.91 1.93 1.02 0.87 0.71 106.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2002 0.1902 0.1902 0.1802 0.1802 0.1368 0.11 49.01%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 - -
Price 0.475 0.465 0.655 0.68 0.735 0.78 0.00 -
P/RPS 1.62 1.65 2.35 2.49 3.89 4.95 0.00 -
P/EPS 22.58 24.36 34.39 35.28 71.97 72.39 0.00 -
EY 4.43 4.11 2.91 2.83 1.39 1.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.45 3.45 3.78 4.08 4.59 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 24/08/22 24/05/22 21/02/22 - - - -
Price 0.435 0.555 0.56 0.75 0.00 0.00 0.00 -
P/RPS 1.49 1.96 2.01 2.74 0.00 0.00 0.00 -
P/EPS 20.68 29.07 29.40 38.92 0.00 0.00 0.00 -
EY 4.84 3.44 3.40 2.57 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.92 2.95 4.17 0.00 0.00 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