[GPHAROS] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 2295.04%
YoY- 326.11%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 52,858 36,534 26,064 15,702 13,415 21,593 24,337 13.79%
PBT 31,880 18,736 8,831 -3,572 -5,862 166 5,373 34.53%
Tax -4,190 -4,021 -2,077 585 562 -436 -1,081 25.31%
NP 27,690 14,715 6,754 -2,987 -5,300 -270 4,292 36.42%
-
NP to SH 27,690 14,715 6,754 -2,987 -5,300 -270 4,417 35.77%
-
Tax Rate 13.14% 21.46% 23.52% - - 262.65% 20.12% -
Total Cost 25,168 21,819 19,310 18,689 18,715 21,863 20,045 3.86%
-
Net Worth 91,237 78,705 70,420 67,822 63,753 75,675 74,000 3.54%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 6,358 1,795 - - - - - -
Div Payout % 22.96% 12.20% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 91,237 78,705 70,420 67,822 63,753 75,675 74,000 3.54%
NOSH 140,775 140,475 140,375 136,792 136,792 135,772 134,547 0.75%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 52.39% 40.28% 25.91% -19.02% -39.51% -1.25% 17.64% -
ROE 30.35% 18.70% 9.59% -4.40% -8.31% -0.36% 5.97% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 38.24 26.46 18.88 11.58 9.89 15.98 18.09 13.28%
EPS 20.03 10.66 4.89 -2.20 -3.91 -0.20 3.28 35.17%
DPS 4.60 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.57 0.51 0.50 0.47 0.56 0.55 3.08%
Adjusted Per Share Value based on latest NOSH - 140,375
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 37.55 25.95 18.51 11.15 9.53 15.34 17.29 13.79%
EPS 19.67 10.45 4.80 -2.12 -3.76 -0.19 3.14 35.75%
DPS 4.52 1.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6481 0.5591 0.5002 0.4818 0.4529 0.5376 0.5257 3.54%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.33 0.225 0.295 0.245 0.20 0.18 0.265 -
P/RPS 0.86 0.85 1.56 2.12 2.02 1.13 1.47 -8.54%
P/EPS 1.65 2.11 6.03 -11.13 -5.12 -90.09 8.07 -23.23%
EY 60.70 47.36 16.58 -8.99 -19.54 -1.11 12.39 30.30%
DY 13.94 5.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.39 0.58 0.49 0.43 0.32 0.48 0.68%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 24/02/22 18/03/21 28/02/20 28/02/19 28/02/18 -
Price 0.325 0.23 0.295 0.26 0.19 0.22 0.27 -
P/RPS 0.85 0.87 1.56 2.25 1.92 1.38 1.49 -8.92%
P/EPS 1.62 2.16 6.03 -11.81 -4.86 -110.11 8.22 -23.70%
EY 61.63 46.33 16.58 -8.47 -20.56 -0.91 12.16 31.04%
DY 14.15 5.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.40 0.58 0.52 0.40 0.39 0.49 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