[POLYDM] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[POLYDM] POLYDAMIC GROUP BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 315.58%
YoY- 480.35%
Quarter Report
Latest QR
Upcoming QR
POLYDM's Result
POLYDM's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Revenue 15,506 35,680 19,505 28,644 10,136 11,780 6,833 31.37%
PBT 5,807 10,021 5,275 5,259 1,405 -932 407 142.34%
Tax -1,218 -2,440 -1,294 -1,311 -455 -106 -158 97.42%
NP 4,589 7,581 3,981 3,948 950 -1,038 249 163.90%
-
NP to SH 4,589 7,581 3,981 3,948 950 -1,038 249 163.90%
-
Tax Rate 20.97% 24.35% 24.53% 24.93% 32.38% - 38.82% -
Total Cost 10,917 28,099 15,524 24,696 9,186 12,818 6,584 18.34%
-
Net Worth 22,941 19,411 16,764 13,235 10,588 9,705 8,250 40.57%
Dividend
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Div 8 8 8 8 - - - -
Div Payout % 0.19% 0.12% 0.22% 0.22% - - - -
Equity
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Net Worth 22,941 19,411 16,764 13,235 10,588 9,705 8,250 40.57%
NOSH 88,236 88,236 88,236 88,236 88,236 88,236 75,000 5.56%
Ratio Analysis
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
NP Margin 29.59% 21.25% 20.41% 13.78% 9.37% -8.81% 3.64% -
ROE 20.00% 39.05% 23.75% 29.83% 8.97% -10.69% 3.02% -
Per Share
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 17.57 40.44 22.11 32.46 11.49 13.35 9.11 24.45%
EPS 5.20 8.59 4.51 4.47 1.08 -1.18 0.33 150.49%
DPS 0.01 0.01 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.26 0.22 0.19 0.15 0.12 0.11 0.11 33.17%
Adjusted Per Share Value based on latest NOSH - 88,236
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 17.57 40.44 22.11 32.46 11.49 13.35 7.74 31.39%
EPS 5.20 8.59 4.51 4.47 1.08 -1.18 0.28 164.58%
DPS 0.01 0.01 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.26 0.22 0.19 0.15 0.12 0.11 0.0935 40.57%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 - -
Price 0.40 0.26 0.22 0.20 0.20 0.20 0.00 -
P/RPS 2.28 0.64 1.00 0.62 1.74 1.50 0.00 -
P/EPS 7.69 3.03 4.88 4.47 18.58 -17.00 0.00 -
EY 13.00 33.05 20.51 22.37 5.38 -5.88 0.00 -
DY 0.02 0.04 0.05 0.05 0.00 0.00 0.00 -
P/NAPS 1.54 1.18 1.16 1.33 1.67 1.82 0.00 -
Price Multiplier on Announcement Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 27/02/23 26/08/22 23/02/22 26/08/21 26/02/21 26/08/20 20/03/20 -
Price 0.40 0.27 0.25 0.21 0.00 0.20 0.00 -
P/RPS 2.28 0.67 1.13 0.65 0.00 1.50 0.00 -
P/EPS 7.69 3.14 5.54 4.69 0.00 -17.00 0.00 -
EY 13.00 31.82 18.05 21.31 0.00 -5.88 0.00 -
DY 0.02 0.04 0.04 0.05 0.00 0.00 0.00 -
P/NAPS 1.54 1.23 1.32 1.40 0.00 1.82 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