[PEKAT] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[PEKAT] PEKAT GROUP BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 41.53%
YoY- -8.44%
Quarter Report
Latest QR
Upcoming QR
PEKAT's Result
PEKAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 178,928 175,414 181,964 176,232 162,440 163,432 166,644 4.85%
PBT 14,757 14,536 23,244 17,350 12,324 14,784 23,660 -26.97%
Tax -4,588 -3,728 -5,784 -4,937 -3,620 -3,758 -5,676 -13.21%
NP 10,169 10,808 17,460 12,413 8,704 11,026 17,984 -31.59%
-
NP to SH 10,297 10,940 17,600 12,430 8,782 11,174 18,176 -31.51%
-
Tax Rate 31.09% 25.65% 24.88% 28.46% 29.37% 25.42% 23.99% -
Total Cost 168,758 164,606 164,504 163,819 153,736 152,406 148,660 8.81%
-
Net Worth 128,993 122,543 122,543 116,094 116,094 88,143 70,882 49.00%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 128,993 122,543 122,543 116,094 116,094 88,143 70,882 49.00%
NOSH 644,968 644,968 644,968 644,968 644,968 644,968 506,300 17.49%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.68% 6.16% 9.60% 7.04% 5.36% 6.75% 10.79% -
ROE 7.98% 8.93% 14.36% 10.71% 7.57% 12.68% 25.64% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.74 27.20 28.21 27.32 25.19 31.52 32.91 -10.75%
EPS 1.60 1.70 2.72 2.15 1.57 2.18 3.60 -41.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.19 0.18 0.18 0.17 0.14 26.81%
Adjusted Per Share Value based on latest NOSH - 644,968
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.74 27.20 28.21 27.32 25.19 25.34 25.84 4.83%
EPS 1.60 1.70 2.72 2.15 1.57 1.73 2.82 -31.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.19 0.18 0.18 0.1367 0.1099 49.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 - -
Price 0.475 0.465 0.655 0.68 0.735 0.78 0.00 -
P/RPS 1.71 1.71 2.32 2.49 2.92 2.47 0.00 -
P/EPS 29.75 27.41 24.00 35.28 53.98 36.19 0.00 -
EY 3.36 3.65 4.17 2.83 1.85 2.76 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.45 3.45 3.78 4.08 4.59 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 24/08/22 24/05/22 21/02/22 22/11/21 24/08/21 21/06/21 -
Price 0.435 0.555 0.56 0.75 0.745 0.795 0.00 -
P/RPS 1.57 2.04 1.98 2.74 2.96 2.52 0.00 -
P/EPS 27.25 32.72 20.52 38.92 54.71 36.89 0.00 -
EY 3.67 3.06 4.87 2.57 1.83 2.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.92 2.95 4.17 4.14 4.68 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