[PA] QoQ Cumulative 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- 82.69%
YoY- 243.77%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 295,130 173,931 61,110 280,324 207,374 136,131 62,761 180.94%
PBT 27,681 19,209 8,109 24,518 17,162 9,967 3,405 304.82%
Tax 5,907 4,000 2,000 7,042 -1 0 0 -
NP 33,588 23,209 10,109 31,560 17,161 9,967 3,405 360.59%
-
NP to SH 33,588 23,209 10,109 31,352 17,161 9,967 3,405 360.59%
-
Tax Rate -21.34% -20.82% -24.66% -28.72% 0.01% 0.00% 0.00% -
Total Cost 261,542 150,722 51,001 248,764 190,213 126,164 59,356 169.01%
-
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 5,700 5,616 - -
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 15.57% 11.53% 5.29% 17.59% 11.33% 6.77% 2.52% -
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 23.74 14.21 5.13 24.20 18.19 12.12 2.85 311.45%
EPS 2.70 1.90 0.85 2.71 1.51 0.89 0.15 588.03%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 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 19.61 11.56 4.06 18.63 13.78 9.05 4.17 180.95%
EPS 2.23 1.54 0.67 2.08 1.14 0.66 0.23 355.32%
DPS 0.00 0.00 0.00 0.38 0.38 0.37 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 1.60 2.78 8.19 1.61 2.61 1.44 2.81 -31.32%
P/EPS 14.06 20.83 49.50 14.41 31.56 19.72 51.80 -58.11%
EY 7.11 4.80 2.02 6.94 3.17 5.07 1.93 138.71%
DY 0.00 0.00 0.00 1.28 1.05 2.86 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 1.24 2.96 7.99 1.63 2.50 4.41 5.27 -61.92%
P/EPS 10.92 22.15 48.32 14.59 30.23 60.29 97.13 -76.73%
EY 9.16 4.51 2.07 6.85 3.31 1.66 1.03 329.81%
DY 0.00 0.00 0.00 1.27 1.10 0.93 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