[PPJACK] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[PPJACK] PAPPAJACK BERHAD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 14.32%
YoY- 142.32%
Quarter Report
Latest QR
Upcoming QR
PPJACK's Result
PPJACK's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 117,129 114,541 109,419 102,004 92,097 79,220 70,007 40.97%
PBT 32,746 31,043 28,916 26,818 23,551 17,926 14,625 71.23%
Tax -10,395 -9,714 -8,754 -7,798 -6,851 -5,254 -4,462 75.82%
NP 22,351 21,329 20,162 19,020 16,700 12,672 10,163 69.19%
-
NP to SH 22,351 21,309 20,133 18,804 16,448 12,450 9,955 71.54%
-
Tax Rate 31.74% 31.29% 30.27% 29.08% 29.09% 29.31% 30.51% -
Total Cost 94,778 93,212 89,257 82,984 75,397 66,548 59,844 35.90%
-
Net Worth 253,506 253,506 245,823 245,823 208,103 180,360 173,679 28.70%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 11,523 7,682 3,841 - - - - -
Div Payout % 51.55% 36.05% 19.08% - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 253,506 253,506 245,823 245,823 208,103 180,360 173,679 28.70%
NOSH 768,200 768,200 768,200 768,200 768,200 668,000 668,000 9.77%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 19.08% 18.62% 18.43% 18.65% 18.13% 16.00% 14.52% -
ROE 8.82% 8.41% 8.19% 7.65% 7.90% 6.90% 5.73% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 15.25 14.91 14.24 13.28 13.72 11.86 10.48 28.44%
EPS 2.91 2.77 2.62 2.45 2.45 1.86 1.49 56.30%
DPS 1.50 1.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.32 0.32 0.31 0.27 0.26 17.24%
Adjusted Per Share Value based on latest NOSH - 768,200
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 15.25 14.91 14.24 13.28 11.99 10.31 9.11 41.02%
EPS 2.91 2.77 2.62 2.45 2.14 1.62 1.30 71.20%
DPS 1.50 1.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.32 0.32 0.2709 0.2348 0.2261 28.69%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.995 1.02 1.05 0.965 0.70 0.595 0.565 -
P/RPS 6.53 6.84 7.37 7.27 5.10 5.02 5.39 13.65%
P/EPS 34.20 36.77 40.06 39.42 28.57 31.92 37.91 -6.64%
EY 2.92 2.72 2.50 2.54 3.50 3.13 2.64 6.95%
DY 1.51 0.98 0.48 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 3.09 3.28 3.02 2.26 2.20 2.17 24.67%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 24/05/24 22/02/24 22/11/23 22/08/23 23/05/23 22/02/23 -
Price 0.99 1.04 1.05 1.07 1.04 0.615 0.545 -
P/RPS 6.49 6.98 7.37 8.06 7.58 5.19 5.20 15.93%
P/EPS 34.03 37.49 40.06 43.71 42.45 33.00 36.57 -4.68%
EY 2.94 2.67 2.50 2.29 2.36 3.03 2.73 5.06%
DY 1.52 0.96 0.48 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.15 3.28 3.34 3.35 2.28 2.10 26.87%

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