[PPJACK] QoQ TTM 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- 25.06%
YoY- 696.04%
Quarter Report
Latest QR
Upcoming QR
PPJACK's Result
PPJACK's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 109,419 102,004 92,097 79,220 70,007 78,582 30,061 136.06%
PBT 28,916 26,818 23,551 17,926 14,625 10,662 3,369 317.56%
Tax -8,754 -7,798 -6,851 -5,254 -4,462 -2,886 -808 387.50%
NP 20,162 19,020 16,700 12,672 10,163 7,776 2,561 294.26%
-
NP to SH 20,133 18,804 16,448 12,450 9,955 7,760 2,576 292.35%
-
Tax Rate 30.27% 29.08% 29.09% 29.31% 30.51% 27.07% 23.98% -
Total Cost 89,257 82,984 75,397 66,548 59,844 70,806 27,500 118.74%
-
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 % 19.08% - - - - - - -
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% 18.65% 18.13% 16.00% 14.52% 9.90% 8.52% -
ROE 8.19% 7.65% 7.90% 6.90% 5.73% 4.47% 1.54% -
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 13.28 13.72 11.86 10.48 11.76 4.50 115.09%
EPS 2.62 2.45 2.45 1.86 1.49 1.16 0.39 254.80%
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 13.28 11.99 10.31 9.11 10.23 3.91 136.15%
EPS 2.62 2.45 2.14 1.62 1.30 1.01 0.34 288.68%
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 7.27 5.10 5.02 5.39 4.12 10.67 -21.80%
P/EPS 40.06 39.42 28.57 31.92 37.91 41.75 124.47 -52.93%
EY 2.50 2.54 3.50 3.13 2.64 2.40 0.80 113.30%
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 - -
Price 1.05 1.07 1.04 0.615 0.545 0.605 0.00 -
P/RPS 7.37 8.06 7.58 5.19 5.20 5.14 0.00 -
P/EPS 40.06 43.71 42.45 33.00 36.57 52.08 0.00 -
EY 2.50 2.29 2.36 3.03 2.73 1.92 0.00 -
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 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