[PA] QoQ Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 37.02%
YoY- 243.77%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 393,506 347,862 244,440 280,324 276,498 272,262 251,044 34.97%
PBT 36,908 38,418 32,436 24,518 22,882 19,934 13,620 94.48%
Tax 7,876 8,000 8,000 7,042 -1 0 0 -
NP 44,784 46,418 40,436 31,560 22,881 19,934 13,620 121.28%
-
NP to SH 44,784 46,418 40,436 31,352 22,881 19,934 13,620 121.28%
-
Tax Rate -21.34% -20.82% -24.66% -28.72% 0.00% 0.00% 0.00% -
Total Cost 348,722 301,444 204,004 248,764 253,617 252,328 237,424 29.24%
-
Net Worth 215,782 201,360 191,229 178,256 151,510 147,259 135,153 36.64%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - 5,791 7,600 11,232 - -
Div Payout % - - - 18.47% 33.22% 56.35% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 215,782 201,360 191,229 178,256 151,510 147,259 135,153 36.64%
NOSH 1,269,568 1,263,150 1,243,937 1,235,368 1,193,628 2,386,716 2,244,505 -31.62%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 11.38% 13.34% 16.54% 11.26% 8.28% 7.32% 5.43% -
ROE 20.75% 23.05% 21.15% 17.59% 15.10% 13.54% 10.08% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 31.66 28.42 20.52 24.20 24.25 24.24 11.39 97.81%
EPS 3.60 3.80 3.40 2.71 2.01 1.78 0.60 230.55%
DPS 0.00 0.00 0.00 0.50 0.67 1.00 0.00 -
NAPS 0.1736 0.1645 0.1605 0.1539 0.1329 0.1311 0.0613 100.29%
Adjusted Per Share Value based on latest NOSH - 1,235,368
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 26.15 23.12 16.24 18.63 18.37 18.09 16.68 34.99%
EPS 2.98 3.08 2.69 2.08 1.52 1.32 0.91 120.68%
DPS 0.00 0.00 0.00 0.38 0.51 0.75 0.00 -
NAPS 0.1434 0.1338 0.1271 0.1185 0.1007 0.0979 0.0898 36.65%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.38 0.395 0.42 0.39 0.475 0.175 0.08 -
P/RPS 1.20 1.39 2.05 1.61 1.96 0.72 0.70 43.28%
P/EPS 10.55 10.42 12.38 14.41 23.67 9.86 12.95 -12.78%
EY 9.48 9.60 8.08 6.94 4.23 10.14 7.72 14.68%
DY 0.00 0.00 0.00 1.28 1.40 5.71 0.00 -
P/NAPS 2.19 2.40 2.62 2.53 3.57 1.33 1.31 40.90%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 25/02/22 23/11/21 27/08/21 31/05/21 22/02/21 23/11/20 -
Price 0.295 0.42 0.41 0.395 0.455 0.535 0.15 -
P/RPS 0.93 1.48 2.00 1.63 1.88 2.21 1.32 -20.83%
P/EPS 8.19 11.08 12.08 14.59 22.67 30.15 24.28 -51.57%
EY 12.21 9.03 8.28 6.85 4.41 3.32 4.12 106.45%
DY 0.00 0.00 0.00 1.27 1.47 1.87 0.00 -
P/NAPS 1.70 2.55 2.55 2.57 3.42 4.08 2.45 -21.64%

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