[PA] QoQ Annualized Quarter Result on 31-Dec-2007

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007
Profit Trend
QoQ- 11.94%
YoY- 6.23%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 0 0 185,004 179,478 170,766 170,148 160,228 -
PBT 0 0 14,236 13,828 12,676 12,226 11,752 -
Tax 0 0 -2,220 -1,965 -2,078 -1,964 -2,128 -
NP 0 0 12,016 11,863 10,597 10,262 9,624 -
-
NP to SH 0 0 12,016 11,863 10,597 10,262 9,624 -
-
Tax Rate - - 15.59% 14.21% 16.39% 16.06% 18.11% -
Total Cost 0 0 172,988 167,615 160,169 159,886 150,604 -
-
Net Worth 85,393 83,222 78,164 75,038 72,917 70,354 68,478 15.80%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 12,161 - - - - -
Div Payout % - - 101.21% - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 85,393 83,222 78,164 75,038 72,917 70,354 68,478 15.80%
NOSH 128,469 126,094 121,619 121,420 121,529 121,300 92,538 24.37%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.00% 0.00% 6.49% 6.61% 6.21% 6.03% 6.01% -
ROE 0.00% 0.00% 15.37% 15.81% 14.53% 14.59% 14.05% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.00 0.00 152.12 147.81 140.52 140.27 173.15 -
EPS 0.00 0.00 9.88 9.77 8.72 8.46 10.40 -
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 0.6647 0.66 0.6427 0.618 0.60 0.58 0.74 -6.88%
Adjusted Per Share Value based on latest NOSH - 121,597
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.00 0.00 12.29 11.93 11.35 11.31 10.65 -
EPS 0.00 0.00 0.80 0.79 0.70 0.68 0.64 -
DPS 0.00 0.00 0.81 0.00 0.00 0.00 0.00 -
NAPS 0.0567 0.0553 0.0519 0.0499 0.0485 0.0468 0.0455 15.75%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.60 0.86 0.92 1.14 1.05 1.13 1.17 -
P/RPS 0.00 0.00 0.60 0.77 0.75 0.81 0.68 -
P/EPS 0.00 0.00 9.31 11.67 12.04 13.36 11.25 -
EY 0.00 0.00 10.74 8.57 8.30 7.49 8.89 -
DY 0.00 0.00 10.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.30 1.43 1.84 1.75 1.95 1.58 -31.21%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 02/06/08 27/02/08 28/11/07 29/08/07 27/06/07 -
Price 0.29 0.65 0.89 1.00 1.13 0.98 1.06 -
P/RPS 0.00 0.00 0.59 0.68 0.80 0.70 0.61 -
P/EPS 0.00 0.00 9.01 10.24 12.96 11.58 10.19 -
EY 0.00 0.00 11.10 9.77 7.72 8.63 9.81 -
DY 0.00 0.00 11.24 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.98 1.38 1.62 1.88 1.69 1.43 -54.32%

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