[POLYDM] YoY TTM Result on 31-Dec-2020 [#1]

Stock
[POLYDM] POLYDAMIC GROUP BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- 67.53%
YoY- 67.53%
Quarter Report
Latest QR
Upcoming QR
POLYDM's Result
POLYDM's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Revenue 23,026 31,681 38,010 15,083 15.14%
PBT 5,709 10,553 9,156 67 340.04%
Tax -1,570 -2,364 -2,158 -404 57.21%
NP 4,139 8,189 6,998 -337 -
-
NP to SH 4,139 8,189 6,998 -337 -
-
Tax Rate 27.50% 22.40% 23.57% 602.99% -
Total Cost 18,887 23,492 31,012 15,420 6.99%
-
Net Worth 26,470 22,941 16,764 10,588 35.72%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Div 441 8 17 - -
Div Payout % 10.66% 0.11% 0.25% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Net Worth 26,470 22,941 16,764 10,588 35.72%
NOSH 88,236 88,236 88,236 88,236 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
NP Margin 17.98% 25.85% 18.41% -2.23% -
ROE 15.64% 35.70% 41.74% -3.18% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
RPS 26.10 35.90 43.08 17.09 15.15%
EPS 4.69 9.28 7.93 -0.38 -
DPS 0.50 0.01 0.02 0.00 -
NAPS 0.30 0.26 0.19 0.12 35.72%
Adjusted Per Share Value based on latest NOSH - 88,236
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
RPS 26.10 35.90 43.08 17.09 15.15%
EPS 4.69 9.28 7.93 -0.38 -
DPS 0.50 0.01 0.02 0.00 -
NAPS 0.30 0.26 0.19 0.12 35.72%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 -
Price 0.75 0.40 0.22 0.20 -
P/RPS 2.87 1.11 0.51 1.17 34.86%
P/EPS 15.99 4.31 2.77 -52.37 -
EY 6.25 23.20 36.05 -1.91 -
DY 0.67 0.02 0.09 0.00 -
P/NAPS 2.50 1.54 1.16 1.67 14.39%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Date 29/02/24 27/02/23 23/02/22 26/02/21 -
Price 0.75 0.40 0.25 0.00 -
P/RPS 2.87 1.11 0.58 0.00 -
P/EPS 15.99 4.31 3.15 0.00 -
EY 6.25 23.20 31.72 0.00 -
DY 0.67 0.02 0.08 0.00 -
P/NAPS 2.50 1.54 1.32 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