[PA] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 14.79%
YoY- 180.27%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 347,862 244,440 280,324 276,498 272,262 251,044 202,167 43.45%
PBT 38,418 32,436 24,518 22,882 19,934 13,620 9,280 157.15%
Tax 8,000 8,000 7,042 -1 0 0 -160 -
NP 46,418 40,436 31,560 22,881 19,934 13,620 9,120 195.01%
-
NP to SH 46,418 40,436 31,352 22,881 19,934 13,620 9,120 195.01%
-
Tax Rate -20.82% -24.66% -28.72% 0.00% 0.00% 0.00% 1.72% -
Total Cost 301,444 204,004 248,764 253,617 252,328 237,424 193,047 34.48%
-
Net Worth 201,360 191,229 178,256 151,510 147,259 135,153 131,694 32.61%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 5,791 7,600 11,232 - - -
Div Payout % - - 18.47% 33.22% 56.35% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 201,360 191,229 178,256 151,510 147,259 135,153 131,694 32.61%
NOSH 1,263,150 1,243,937 1,235,368 1,193,628 2,386,716 2,244,505 2,244,505 -31.76%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 13.34% 16.54% 11.26% 8.28% 7.32% 5.43% 4.51% -
ROE 23.05% 21.15% 17.59% 15.10% 13.54% 10.08% 6.93% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 28.42 20.52 24.20 24.25 24.24 11.39 9.58 106.05%
EPS 3.80 3.40 2.71 2.01 1.78 0.60 0.43 325.74%
DPS 0.00 0.00 0.50 0.67 1.00 0.00 0.00 -
NAPS 0.1645 0.1605 0.1539 0.1329 0.1311 0.0613 0.0624 90.49%
Adjusted Per Share Value based on latest NOSH - 1,193,628
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 23.12 16.24 18.63 18.37 18.09 16.68 13.44 43.42%
EPS 3.08 2.69 2.08 1.52 1.32 0.91 0.61 193.44%
DPS 0.00 0.00 0.38 0.51 0.75 0.00 0.00 -
NAPS 0.1338 0.1271 0.1185 0.1007 0.0979 0.0898 0.0875 32.62%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.395 0.42 0.39 0.475 0.175 0.08 0.055 -
P/RPS 1.39 2.05 1.61 1.96 0.72 0.70 0.57 80.87%
P/EPS 10.42 12.38 14.41 23.67 9.86 12.95 12.73 -12.46%
EY 9.60 8.08 6.94 4.23 10.14 7.72 7.86 14.21%
DY 0.00 0.00 1.28 1.40 5.71 0.00 0.00 -
P/NAPS 2.40 2.62 2.53 3.57 1.33 1.31 0.88 94.84%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 23/11/21 27/08/21 31/05/21 22/02/21 23/11/20 24/08/20 -
Price 0.42 0.41 0.395 0.455 0.535 0.15 0.09 -
P/RPS 1.48 2.00 1.63 1.88 2.21 1.32 0.94 35.22%
P/EPS 11.08 12.08 14.59 22.67 30.15 24.28 20.83 -34.27%
EY 9.03 8.28 6.85 4.41 3.32 4.12 4.80 52.21%
DY 0.00 0.00 1.27 1.47 1.87 0.00 0.00 -
P/NAPS 2.55 2.55 2.57 3.42 4.08 2.45 1.44 46.21%

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