[PA] QoQ Quarter Result on 30-Sep-2022 [#1]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 57.73%
YoY- 49.87%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 104,755 84,810 133,848 138,331 116,148 121,199 112,821 -4.83%
PBT 13,585 299 15,300 15,150 9,766 8,472 11,100 14.45%
Tax -10,263 -60 -2,664 0 -163 1,907 2,000 -
NP 3,322 239 12,636 15,150 9,603 10,379 13,100 -60.03%
-
NP to SH 3,322 239 12,636 15,150 9,605 10,379 13,100 -60.03%
-
Tax Rate 75.55% 20.07% 17.41% 0.00% 1.67% -22.51% -18.02% -
Total Cost 101,433 84,571 121,212 123,181 106,545 110,820 99,721 1.14%
-
Net Worth 268,924 252,901 244,823 230,799 216,387 215,782 201,360 21.33%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 7,167 - - - 6,305 - - -
Div Payout % 215.76% - - - 65.64% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 268,924 252,901 244,823 230,799 216,387 215,782 201,360 21.33%
NOSH 1,493,551 1,493,551 1,493,551 1,384,156 1,294,981 1,269,568 1,263,150 11.85%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.17% 0.28% 9.44% 10.95% 8.27% 8.56% 11.61% -
ROE 1.24% 0.09% 5.16% 6.56% 4.44% 4.81% 6.51% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 7.31 6.20 10.08 10.77 9.21 9.75 9.22 -14.37%
EPS 0.23 0.02 0.95 1.22 0.76 0.84 1.07 -64.21%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.1876 0.1849 0.1843 0.1797 0.1716 0.1736 0.1645 9.18%
Adjusted Per Share Value based on latest NOSH - 1,384,156
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6.96 5.64 8.89 9.19 7.72 8.05 7.50 -4.87%
EPS 0.22 0.02 0.84 1.01 0.64 0.69 0.87 -60.11%
DPS 0.48 0.00 0.00 0.00 0.42 0.00 0.00 -
NAPS 0.1787 0.1681 0.1627 0.1534 0.1438 0.1434 0.1338 21.34%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.255 0.285 0.275 0.255 0.27 0.38 0.395 -
P/RPS 3.49 4.60 2.73 2.37 2.93 3.90 4.29 -12.88%
P/EPS 110.04 1,631.03 28.91 21.62 35.45 45.51 36.91 107.55%
EY 0.91 0.06 3.46 4.63 2.82 2.20 2.71 -51.78%
DY 1.96 0.00 0.00 0.00 1.85 0.00 0.00 -
P/NAPS 1.36 1.54 1.49 1.42 1.57 2.19 2.40 -31.59%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 30/05/23 21/02/23 22/11/22 22/08/22 27/05/22 25/02/22 -
Price 0.25 0.255 0.335 0.255 0.29 0.295 0.42 -
P/RPS 3.42 4.11 3.32 2.37 3.15 3.03 4.56 -17.49%
P/EPS 107.88 1,459.34 35.22 21.62 38.07 35.33 39.25 96.57%
EY 0.93 0.07 2.84 4.63 2.63 2.83 2.55 -49.04%
DY 2.00 0.00 0.00 0.00 1.72 0.00 0.00 -
P/NAPS 1.33 1.38 1.82 1.42 1.69 1.70 2.55 -35.28%

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