[PA] QoQ Cumulative Quarter Result on 31-Dec-2022 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 83.41%
YoY- 19.72%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 129,420 461,744 356,989 272,179 138,331 411,277 295,130 -42.25%
PBT 11,907 44,334 30,749 30,450 15,150 37,447 27,681 -42.98%
Tax -3,245 -12,987 -2,724 -2,664 0 5,744 5,907 -
NP 8,662 31,347 28,025 27,786 15,150 43,191 33,588 -59.45%
-
NP to SH 8,662 31,347 28,025 27,786 15,150 43,193 33,588 -59.45%
-
Tax Rate 27.25% 29.29% 8.86% 8.75% 0.00% -15.34% -21.34% -
Total Cost 120,758 430,397 328,964 244,393 123,181 368,086 261,542 -40.23%
-
Net Worth 281,682 268,924 252,901 244,823 230,799 216,387 215,782 19.42%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 7,167 - - - - - -
Div Payout % - 22.86% - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 281,682 268,924 252,901 244,823 230,799 216,387 215,782 19.42%
NOSH 1,493,551 1,493,551 1,493,551 1,493,551 1,384,156 1,294,981 1,269,568 11.42%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.69% 6.79% 7.85% 10.21% 10.95% 10.50% 11.38% -
ROE 3.08% 11.66% 11.08% 11.35% 6.56% 19.96% 15.57% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.03 32.21 26.10 20.49 10.77 32.62 23.74 -47.47%
EPS 0.60 2.19 2.05 2.09 1.22 3.43 2.70 -63.27%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1965 0.1876 0.1849 0.1843 0.1797 0.1716 0.1736 8.60%
Adjusted Per Share Value based on latest NOSH - 1,493,551
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 8.60 30.69 23.72 18.09 9.19 27.33 19.61 -42.24%
EPS 0.58 2.08 1.86 1.85 1.01 2.87 2.23 -59.22%
DPS 0.00 0.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1872 0.1787 0.1681 0.1627 0.1534 0.1438 0.1434 19.42%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.24 0.255 0.285 0.275 0.255 0.27 0.38 -
P/RPS 2.66 0.79 1.09 1.34 2.37 0.83 1.60 40.29%
P/EPS 39.72 11.66 13.91 13.15 21.62 7.88 14.06 99.71%
EY 2.52 8.58 7.19 7.61 4.63 12.69 7.11 -49.88%
DY 0.00 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.36 1.54 1.49 1.42 1.57 2.19 -32.27%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 25/08/23 30/05/23 21/02/23 22/11/22 22/08/22 27/05/22 -
Price 0.275 0.25 0.255 0.335 0.255 0.29 0.295 -
P/RPS 3.05 0.78 0.98 1.64 2.37 0.89 1.24 82.11%
P/EPS 45.51 11.43 12.45 16.02 21.62 8.47 10.92 158.74%
EY 2.20 8.75 8.04 6.24 4.63 11.81 9.16 -61.32%
DY 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.33 1.38 1.82 1.42 1.69 1.70 -12.13%

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