[PA] QoQ 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- 9.63%
YoY- 124.11%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
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 112,821 61,110 72,951 71,243 73,370 62,761 53,410 64.40%
PBT 11,100 8,109 7,357 7,195 6,562 3,405 3,094 133.80%
Tax 2,000 2,000 7,042 -1 0 0 -97 -
NP 13,100 10,109 14,399 7,194 6,562 3,405 2,997 166.61%
-
NP to SH 13,100 10,109 14,191 7,194 6,562 3,405 2,997 166.61%
-
Tax Rate -18.02% -24.66% -95.72% 0.01% 0.00% 0.00% 3.14% -
Total Cost 99,721 51,001 58,552 64,049 66,808 59,356 50,413 57.38%
-
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 - - - - 5,616 - - -
Div Payout % - - - - 85.59% - - -
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 11.61% 16.54% 19.74% 10.10% 8.94% 5.43% 5.61% -
ROE 6.51% 5.29% 7.96% 4.75% 4.46% 2.52% 2.28% -
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 9.22 5.13 6.30 6.25 6.53 2.85 2.53 136.25%
EPS 1.07 0.85 1.23 0.63 0.58 0.15 0.14 286.57%
DPS 0.00 0.00 0.00 0.00 0.50 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 7.50 4.06 4.85 4.73 4.88 4.17 3.55 64.42%
EPS 0.87 0.67 0.94 0.48 0.44 0.23 0.20 165.76%
DPS 0.00 0.00 0.00 0.00 0.37 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 4.29 8.19 6.19 7.60 2.68 2.81 2.17 57.32%
P/EPS 36.91 49.50 31.83 75.27 29.96 51.80 38.73 -3.14%
EY 2.71 2.02 3.14 1.33 3.34 1.93 2.58 3.32%
DY 0.00 0.00 0.00 0.00 2.86 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 4.56 7.99 6.27 7.28 8.19 5.27 3.56 17.89%
P/EPS 39.25 48.32 32.24 72.10 91.58 97.13 63.38 -27.28%
EY 2.55 2.07 3.10 1.39 1.09 1.03 1.58 37.47%
DY 0.00 0.00 0.00 0.00 0.93 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