[GPHAROS] YoY TTM Result on 30-Jun-2022 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 811.96%
YoY- 173.54%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 83,737 70,695 60,651 53,298 39,878 71,492 75,389 1.76%
PBT 21,745 15,360 7,059 -6,567 -15,223 1,161 6,819 21.30%
Tax -3,669 -3,599 -2,239 13 -146 -904 -1,597 14.85%
NP 18,076 11,761 4,820 -6,554 -15,369 257 5,222 22.96%
-
NP to SH 18,076 11,761 4,820 -6,554 -15,369 259 5,422 22.20%
-
Tax Rate 16.87% 23.43% 31.72% - - 77.86% 23.42% -
Total Cost 65,661 58,934 55,831 59,852 55,247 71,235 70,167 -1.09%
-
Net Worth 81,560 75,943 67,658 62,641 55,614 75,675 75,346 1.32%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 6,358 1,795 - - - - - -
Div Payout % 35.18% 15.26% - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 81,560 75,943 67,658 62,641 55,614 75,675 75,346 1.32%
NOSH 140,775 140,475 140,475 136,122 136,792 135,772 134,547 0.75%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 21.59% 16.64% 7.95% -12.30% -38.54% 0.36% 6.93% -
ROE 22.16% 15.49% 7.12% -10.46% -27.63% 0.34% 7.20% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 60.57 51.20 43.92 39.14 29.40 52.90 56.03 1.30%
EPS 13.08 8.52 3.49 -4.81 -11.33 0.19 4.03 21.65%
DPS 4.60 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.55 0.49 0.46 0.41 0.56 0.56 0.87%
Adjusted Per Share Value based on latest NOSH - 140,475
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 60.57 51.14 43.87 38.55 28.85 51.71 54.53 1.76%
EPS 13.08 8.51 3.49 -4.74 -11.12 0.19 3.92 22.21%
DPS 4.60 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.5493 0.4894 0.4531 0.4023 0.5474 0.545 1.32%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.445 0.265 0.27 0.36 0.15 0.235 0.255 -
P/RPS 0.73 0.52 0.61 0.92 0.51 0.44 0.46 7.99%
P/EPS 3.40 3.11 7.73 -7.48 -1.32 122.61 6.33 -9.83%
EY 29.38 32.14 12.93 -13.37 -75.54 0.82 15.80 10.88%
DY 10.34 4.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.48 0.55 0.78 0.37 0.42 0.46 8.48%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 20/08/24 22/08/23 30/08/22 30/08/21 24/08/20 27/08/19 30/08/18 -
Price 0.385 0.29 0.20 0.41 0.26 0.185 0.29 -
P/RPS 0.64 0.57 0.46 1.05 0.88 0.35 0.52 3.51%
P/EPS 2.94 3.40 5.73 -8.52 -2.29 96.53 7.20 -13.85%
EY 33.96 29.37 17.45 -11.74 -43.58 1.04 13.90 16.03%
DY 11.95 4.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.53 0.41 0.89 0.63 0.33 0.52 3.78%

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