[PPJACK] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[PPJACK] PAPPAJACK BERHAD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 60.21%
YoY- 159.53%
Quarter Report
Latest QR
Upcoming QR
PPJACK's Result
PPJACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 109,419 108,872 104,302 99,432 70,007 66,209 60,122 48.90%
PBT 28,916 27,257 24,590 21,408 14,625 11,000 6,738 163.38%
Tax -8,754 -7,086 -6,394 -5,136 -4,463 -2,640 -1,618 207.24%
NP 20,162 20,170 18,196 16,272 10,162 8,360 5,120 148.74%
-
NP to SH 20,142 20,133 18,140 16,236 10,134 8,332 5,150 147.61%
-
Tax Rate 30.27% 26.00% 26.00% 23.99% 30.52% 24.00% 24.01% -
Total Cost 89,257 88,701 86,106 83,160 59,845 57,849 55,002 37.97%
-
Net Worth 245,823 245,823 208,103 180,360 173,679 173,679 167,000 29.30%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 3,841 - - - - - - -
Div Payout % 19.07% - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 245,823 245,823 208,103 180,360 173,679 173,679 167,000 29.30%
NOSH 768,200 768,200 768,200 668,000 668,000 668,000 668,000 9.73%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 18.43% 18.53% 17.45% 16.36% 14.52% 12.63% 8.52% -
ROE 8.19% 8.19% 8.72% 9.00% 5.83% 4.80% 3.08% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 14.24 14.17 15.54 14.89 10.48 9.91 9.00 35.66%
EPS 2.80 2.87 2.70 2.44 1.62 1.36 0.88 115.87%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.31 0.27 0.26 0.26 0.25 17.83%
Adjusted Per Share Value based on latest NOSH - 668,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 14.24 14.17 13.58 12.94 9.11 8.62 7.83 48.83%
EPS 2.80 2.87 2.36 2.11 1.32 1.08 0.67 158.77%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.2709 0.2348 0.2261 0.2261 0.2174 29.30%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.05 0.965 0.70 0.595 0.565 0.485 0.48 -
P/RPS 7.37 6.81 4.51 4.00 5.39 4.89 5.33 24.04%
P/EPS 40.05 36.82 25.90 24.48 37.24 38.88 62.26 -25.42%
EY 2.50 2.72 3.86 4.08 2.69 2.57 1.61 33.98%
DY 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 3.02 2.26 2.20 2.17 1.87 1.92 42.76%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 22/11/23 22/08/23 23/05/23 22/02/23 22/11/22 22/08/22 -
Price 1.05 1.07 1.04 0.615 0.545 0.605 0.445 -
P/RPS 7.37 7.55 6.69 4.13 5.20 6.10 4.94 30.46%
P/EPS 40.05 40.83 38.49 25.30 35.92 48.50 57.72 -21.57%
EY 2.50 2.45 2.60 3.95 2.78 2.06 1.73 27.73%
DY 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 3.34 3.35 2.28 2.10 2.33 1.78 50.13%

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