[PA] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 44.72%
YoY- 95.72%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 272,179 138,331 411,277 295,130 173,931 61,110 280,324 -1.94%
PBT 30,450 15,150 37,447 27,681 19,209 8,109 24,518 15.49%
Tax -2,664 0 5,744 5,907 4,000 2,000 7,042 -
NP 27,786 15,150 43,191 33,588 23,209 10,109 31,560 -8.11%
-
NP to SH 27,786 15,150 43,193 33,588 23,209 10,109 31,352 -7.71%
-
Tax Rate 8.75% 0.00% -15.34% -21.34% -20.82% -24.66% -28.72% -
Total Cost 244,393 123,181 368,086 261,542 150,722 51,001 248,764 -1.17%
-
Net Worth 244,823 230,799 216,387 215,782 201,360 191,229 178,256 23.48%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - 5,791 -
Div Payout % - - - - - - 18.47% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 244,823 230,799 216,387 215,782 201,360 191,229 178,256 23.48%
NOSH 1,493,551 1,384,156 1,294,981 1,269,568 1,263,150 1,243,937 1,235,368 13.44%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.21% 10.95% 10.50% 11.38% 13.34% 16.54% 11.26% -
ROE 11.35% 6.56% 19.96% 15.57% 11.53% 5.29% 17.59% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 20.49 10.77 32.62 23.74 14.21 5.13 24.20 -10.47%
EPS 2.09 1.22 3.43 2.70 1.90 0.85 2.71 -15.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.1843 0.1797 0.1716 0.1736 0.1645 0.1605 0.1539 12.73%
Adjusted Per Share Value based on latest NOSH - 1,269,568
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 18.09 9.19 27.33 19.61 11.56 4.06 18.63 -1.93%
EPS 1.85 1.01 2.87 2.23 1.54 0.67 2.08 -7.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.38 -
NAPS 0.1627 0.1534 0.1438 0.1434 0.1338 0.1271 0.1185 23.46%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.275 0.255 0.27 0.38 0.395 0.42 0.39 -
P/RPS 1.34 2.37 0.83 1.60 2.78 8.19 1.61 -11.48%
P/EPS 13.15 21.62 7.88 14.06 20.83 49.50 14.41 -5.90%
EY 7.61 4.63 12.69 7.11 4.80 2.02 6.94 6.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
P/NAPS 1.49 1.42 1.57 2.19 2.40 2.62 2.53 -29.67%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 22/11/22 22/08/22 27/05/22 25/02/22 23/11/21 27/08/21 -
Price 0.335 0.255 0.29 0.295 0.42 0.41 0.395 -
P/RPS 1.64 2.37 0.89 1.24 2.96 7.99 1.63 0.40%
P/EPS 16.02 21.62 8.47 10.92 22.15 48.32 14.59 6.41%
EY 6.24 4.63 11.81 9.16 4.51 2.07 6.85 -6.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.27 -
P/NAPS 1.82 1.42 1.69 1.70 2.55 2.55 2.57 -20.50%

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