[POLYDM] QoQ TTM Result on 31-Dec-2021 [#1]

Stock
[POLYDM] POLYDAMIC GROUP BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 76.41%
YoY- 2176.56%
Quarter Report
Latest QR
Upcoming QR
POLYDM's Result
POLYDM's Financial Summary
View:
Show?
TTM Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 28,404 31,681 35,680 38,010 28,641 15,083 11,780 34.09%
PBT 9,468 10,553 10,021 9,156 5,286 67 -931 -
Tax -2,368 -2,364 -2,440 -2,158 -1,319 -404 -107 180.75%
NP 7,100 8,189 7,581 6,998 3,967 -337 -1,038 -
-
NP to SH 7,100 8,189 7,581 6,998 3,967 -337 -1,038 -
-
Tax Rate 25.01% 22.40% 24.35% 23.57% 24.95% 602.99% - -
Total Cost 21,304 23,492 28,099 31,012 24,674 15,420 12,818 18.45%
-
Net Worth 24,706 22,941 19,411 16,764 13,235 10,588 9,705 36.54%
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div 450 8 8 17 8 - - -
Div Payout % 6.34% 0.11% 0.12% 0.25% 0.22% - - -
Equity
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 24,706 22,941 19,411 16,764 13,235 10,588 9,705 36.54%
NOSH 88,236 88,236 88,236 88,236 88,236 88,236 88,236 0.00%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin 25.00% 25.85% 21.25% 18.41% 13.85% -2.23% -8.81% -
ROE 28.74% 35.70% 39.05% 41.74% 29.97% -3.18% -10.69% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 32.19 35.90 40.44 43.08 32.46 17.09 13.35 34.09%
EPS 8.05 9.28 8.59 7.93 4.50 -0.38 -1.18 -
DPS 0.51 0.01 0.01 0.02 0.01 0.00 0.00 -
NAPS 0.28 0.26 0.22 0.19 0.15 0.12 0.11 36.53%
Adjusted Per Share Value based on latest NOSH - 88,236
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 32.19 35.90 40.44 43.08 32.46 17.09 13.35 34.09%
EPS 8.05 9.28 8.59 7.93 4.50 -0.38 -1.18 -
DPS 0.51 0.01 0.01 0.02 0.01 0.00 0.00 -
NAPS 0.28 0.26 0.22 0.19 0.15 0.12 0.11 36.53%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 -
Price 0.395 0.40 0.26 0.22 0.20 0.20 0.20 -
P/RPS 1.23 1.11 0.64 0.51 0.62 1.17 1.50 -6.40%
P/EPS 4.91 4.31 3.03 2.77 4.45 -52.37 -17.00 -
EY 20.37 23.20 33.05 36.05 22.48 -1.91 -5.88 -
DY 1.29 0.02 0.04 0.09 0.05 0.00 0.00 -
P/NAPS 1.41 1.54 1.18 1.16 1.33 1.67 1.82 -8.15%
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/08/23 27/02/23 26/08/22 23/02/22 26/08/21 26/02/21 26/08/20 -
Price 0.395 0.40 0.27 0.25 0.21 0.00 0.20 -
P/RPS 1.23 1.11 0.67 0.58 0.65 0.00 1.50 -6.40%
P/EPS 4.91 4.31 3.14 3.15 4.67 0.00 -17.00 -
EY 20.37 23.20 31.82 31.72 21.41 0.00 -5.88 -
DY 1.29 0.02 0.04 0.08 0.05 0.00 0.00 -
P/NAPS 1.41 1.54 1.23 1.32 1.40 0.00 1.82 -8.15%

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