[PEKAT] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[PEKAT] PEKAT GROUP BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -25.98%
YoY- -19.21%
Quarter Report
Latest QR
Upcoming QR
PEKAT's Result
PEKAT's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 214,198 197,789 180,552 179,226 188,598 182,223 180,062 12.25%
PBT 16,428 16,198 12,941 14,436 19,175 17,226 17,246 -3.18%
Tax -3,788 -4,900 -4,074 -4,406 -5,663 -4,922 -4,964 -16.48%
NP 12,640 11,298 8,867 10,030 13,512 12,304 12,282 1.93%
-
NP to SH 12,519 11,211 8,804 10,042 13,566 12,313 12,286 1.25%
-
Tax Rate 23.06% 30.25% 31.48% 30.52% 29.53% 28.57% 28.78% -
Total Cost 201,558 186,491 171,685 169,196 175,086 169,919 167,780 12.99%
-
Net Worth 135,443 135,443 135,443 128,993 128,993 122,543 122,543 6.89%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 6,449 6,449 - - - - - -
Div Payout % 51.52% 57.53% - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 135,443 135,443 135,443 128,993 128,993 122,543 122,543 6.89%
NOSH 644,968 644,968 644,968 644,968 644,968 644,968 644,968 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.90% 5.71% 4.91% 5.60% 7.16% 6.75% 6.82% -
ROE 9.24% 8.28% 6.50% 7.78% 10.52% 10.05% 10.03% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 33.21 30.67 27.99 27.79 29.24 28.25 27.92 12.25%
EPS 1.94 1.74 1.37 1.56 2.10 1.91 1.90 1.39%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.20 0.20 0.19 0.19 6.89%
Adjusted Per Share Value based on latest NOSH - 644,968
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 33.24 30.70 28.02 27.82 29.27 28.28 27.95 12.23%
EPS 1.94 1.74 1.37 1.56 2.11 1.91 1.91 1.04%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2102 0.2102 0.2102 0.2002 0.2002 0.1902 0.1902 6.88%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.46 0.45 0.42 0.46 0.475 0.465 0.655 -
P/RPS 1.39 1.47 1.50 1.66 1.62 1.65 2.35 -29.51%
P/EPS 23.70 25.89 30.77 29.54 22.58 24.36 34.39 -21.96%
EY 4.22 3.86 3.25 3.38 4.43 4.11 2.91 28.08%
DY 2.17 2.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.14 2.00 2.30 2.38 2.45 3.45 -26.11%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 17/11/23 22/08/23 31/05/23 24/02/23 22/11/22 24/08/22 24/05/22 -
Price 0.45 0.50 0.40 0.48 0.435 0.555 0.56 -
P/RPS 1.35 1.63 1.43 1.73 1.49 1.96 2.01 -23.28%
P/EPS 23.18 28.76 29.30 30.83 20.68 29.07 29.40 -14.64%
EY 4.31 3.48 3.41 3.24 4.84 3.44 3.40 17.11%
DY 2.22 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.38 1.90 2.40 2.18 2.92 2.95 -19.24%

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