[PEKAT] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[PEKAT] PEKAT GROUP BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -5.87%
YoY- 17.25%
Quarter Report
Latest QR
Upcoming QR
PEKAT's Result
PEKAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 212,540 187,268 179,226 178,928 175,414 181,964 176,232 13.34%
PBT 18,060 17,264 14,436 14,757 14,536 23,244 17,350 2.71%
Tax -4,716 -4,456 -4,406 -4,588 -3,728 -5,784 -4,937 -3.01%
NP 13,344 12,808 10,030 10,169 10,808 17,460 12,413 4.95%
-
NP to SH 13,278 12,648 10,042 10,297 10,940 17,600 12,430 4.51%
-
Tax Rate 26.11% 25.81% 30.52% 31.09% 25.65% 24.88% 28.46% -
Total Cost 199,196 174,460 169,196 168,758 164,606 164,504 163,819 13.96%
-
Net Worth 135,443 135,443 128,993 128,993 122,543 122,543 116,094 10.85%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 12,899 - - - - - - -
Div Payout % 97.15% - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 135,443 135,443 128,993 128,993 122,543 122,543 116,094 10.85%
NOSH 644,968 644,968 644,968 644,968 644,968 644,968 644,968 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.28% 6.84% 5.60% 5.68% 6.16% 9.60% 7.04% -
ROE 9.80% 9.34% 7.78% 7.98% 8.93% 14.36% 10.71% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 32.95 29.04 27.79 27.74 27.20 28.21 27.32 13.34%
EPS 2.06 1.96 1.56 1.60 1.70 2.72 2.15 -2.81%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.20 0.20 0.19 0.19 0.18 10.85%
Adjusted Per Share Value based on latest NOSH - 644,968
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 32.95 29.04 27.79 27.74 27.20 28.21 27.32 13.34%
EPS 2.06 1.96 1.56 1.60 1.70 2.72 2.15 -2.81%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.20 0.20 0.19 0.19 0.18 10.85%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.45 0.42 0.46 0.475 0.465 0.655 0.68 -
P/RPS 1.37 1.45 1.66 1.71 1.71 2.32 2.49 -32.92%
P/EPS 21.86 21.42 29.54 29.75 27.41 24.00 35.28 -27.38%
EY 4.57 4.67 3.38 3.36 3.65 4.17 2.83 37.76%
DY 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.00 2.30 2.38 2.45 3.45 3.78 -31.63%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 31/05/23 24/02/23 22/11/22 24/08/22 24/05/22 21/02/22 -
Price 0.50 0.40 0.48 0.435 0.555 0.56 0.75 -
P/RPS 1.52 1.38 1.73 1.57 2.04 1.98 2.74 -32.55%
P/EPS 24.29 20.40 30.83 27.25 32.72 20.52 38.92 -27.03%
EY 4.12 4.90 3.24 3.67 3.06 4.87 2.57 37.09%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 1.90 2.40 2.18 2.92 2.95 4.17 -31.26%

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