[PTT] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[PTT] PTT SYNERGY GROUP BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 30.14%
YoY- 21.71%
Quarter Report
Latest QR
Upcoming QR
PTT's Result
PTT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 181,880 115,070 72,814 61,076 63,552 48,300 59,210 20.55%
PBT 18,496 11,900 4,312 176 -658 -876 -2,048 -
Tax -5,520 -2,600 -1,688 -840 -640 -566 -870 36.04%
NP 12,976 9,300 2,624 -664 -1,298 -1,442 -2,918 -
-
NP to SH 11,934 6,762 1,122 -1,428 -1,824 -1,928 -3,706 -
-
Tax Rate 29.84% 21.85% 39.15% 477.27% - - - -
Total Cost 168,904 105,770 70,190 61,740 64,850 49,742 62,128 18.12%
-
Net Worth 84,599 73,667 42,399 43,200 45,599 47,199 45,624 10.83%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 84,599 73,667 42,399 43,200 45,599 47,199 45,624 10.83%
NOSH 90,000 90,000 40,000 40,000 40,000 40,000 40,000 14.46%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 7.13% 8.08% 3.60% -1.09% -2.04% -2.99% -4.93% -
ROE 14.11% 9.18% 2.65% -3.31% -4.00% -4.08% -8.12% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 202.09 160.89 182.04 152.69 158.88 120.75 147.95 5.33%
EPS 13.26 9.46 2.80 -3.58 -4.56 -4.82 -9.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.03 1.06 1.08 1.14 1.18 1.14 -3.16%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 74.26 46.98 29.73 24.94 25.95 19.72 24.18 20.55%
EPS 4.87 2.76 0.46 -0.58 -0.74 -0.79 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3454 0.3008 0.1731 0.1764 0.1862 0.1927 0.1863 10.83%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.09 0.895 0.755 0.48 0.63 0.75 0.40 -
P/RPS 0.54 0.56 0.41 0.31 0.40 0.62 0.27 12.24%
P/EPS 8.22 9.47 26.92 -13.45 -13.82 -15.56 -4.32 -
EY 12.17 10.56 3.72 -7.44 -7.24 -6.43 -23.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.87 0.71 0.44 0.55 0.64 0.35 22.09%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 22/02/22 24/02/21 27/02/20 27/02/19 27/02/18 21/02/17 -
Price 1.16 1.17 1.24 0.365 0.605 0.60 0.425 -
P/RPS 0.57 0.73 0.68 0.24 0.38 0.50 0.29 11.91%
P/EPS 8.75 12.38 44.21 -10.22 -13.27 -12.45 -4.59 -
EY 11.43 8.08 2.26 -9.78 -7.54 -8.03 -21.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.14 1.17 0.34 0.53 0.51 0.37 22.15%

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