[POLYDM] QoQ TTM Result on 31-Dec-2022 [#1]

Stock
[POLYDM] POLYDAMIC GROUP BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#1]
Profit Trend
QoQ- 8.02%
YoY- 17.02%
Quarter Report
Latest QR
Upcoming QR
POLYDM's Result
POLYDM's Financial Summary
View:
Show?
TTM Result
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Revenue 21,903 23,026 28,404 31,681 35,680 38,010 28,641 -8.54%
PBT 6,422 5,709 9,468 10,553 10,021 9,156 5,286 6.69%
Tax -1,524 -1,570 -2,368 -2,364 -2,440 -2,158 -1,319 4.92%
NP 4,898 4,139 7,100 8,189 7,581 6,998 3,967 7.27%
-
NP to SH 4,898 4,139 7,100 8,189 7,581 6,998 3,967 7.27%
-
Tax Rate 23.73% 27.50% 25.01% 22.40% 24.35% 23.57% 24.95% -
Total Cost 17,005 18,887 21,304 23,492 28,099 31,012 24,674 -11.65%
-
Net Worth 29,117 26,470 24,706 22,941 19,411 16,764 13,235 30.02%
Dividend
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Div - 441 450 8 8 17 8 -
Div Payout % - 10.66% 6.34% 0.11% 0.12% 0.25% 0.22% -
Equity
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Net Worth 29,117 26,470 24,706 22,941 19,411 16,764 13,235 30.02%
NOSH 88,236 88,236 88,236 88,236 88,236 88,236 88,236 0.00%
Ratio Analysis
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
NP Margin 22.36% 17.98% 25.00% 25.85% 21.25% 18.41% 13.85% -
ROE 16.82% 15.64% 28.74% 35.70% 39.05% 41.74% 29.97% -
Per Share
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 24.82 26.10 32.19 35.90 40.44 43.08 32.46 -8.54%
EPS 5.55 4.69 8.05 9.28 8.59 7.93 4.50 7.23%
DPS 0.00 0.50 0.51 0.01 0.01 0.02 0.01 -
NAPS 0.33 0.30 0.28 0.26 0.22 0.19 0.15 30.02%
Adjusted Per Share Value based on latest NOSH - 88,236
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 24.82 26.10 32.19 35.90 40.44 43.08 32.46 -8.54%
EPS 5.55 4.69 8.05 9.28 8.59 7.93 4.50 7.23%
DPS 0.00 0.50 0.51 0.01 0.01 0.02 0.01 -
NAPS 0.33 0.30 0.28 0.26 0.22 0.19 0.15 30.02%
Price Multiplier on Financial Quarter End Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 28/06/24 29/12/23 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 -
Price 0.75 0.75 0.395 0.40 0.26 0.22 0.20 -
P/RPS 3.02 2.87 1.23 1.11 0.64 0.51 0.62 69.43%
P/EPS 13.51 15.99 4.91 4.31 3.03 2.77 4.45 44.74%
EY 7.40 6.25 20.37 23.20 33.05 36.05 22.48 -30.92%
DY 0.00 0.67 1.29 0.02 0.04 0.09 0.05 -
P/NAPS 2.27 2.50 1.41 1.54 1.18 1.16 1.33 19.48%
Price Multiplier on Announcement Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 28/08/24 29/02/24 30/08/23 27/02/23 26/08/22 23/02/22 26/08/21 -
Price 0.75 0.75 0.395 0.40 0.27 0.25 0.21 -
P/RPS 3.02 2.87 1.23 1.11 0.67 0.58 0.65 66.78%
P/EPS 13.51 15.99 4.91 4.31 3.14 3.15 4.67 42.44%
EY 7.40 6.25 20.37 23.20 31.82 31.72 21.41 -29.79%
DY 0.00 0.67 1.29 0.02 0.04 0.08 0.05 -
P/NAPS 2.27 2.50 1.41 1.54 1.23 1.32 1.40 17.46%

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