[PA] QoQ TTM Result on 30-Jun-2020 [#4]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 20.51%
YoY- 108.65%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 260,784 241,073 221,597 202,167 186,045 174,402 164,441 35.95%
PBT 20,256 16,335 12,034 9,281 7,678 5,077 3,857 201.83%
Tax -98 -161 -161 -161 -143 -147 -147 -23.66%
NP 20,158 16,174 11,873 9,120 7,535 4,930 3,710 208.74%
-
NP to SH 20,158 16,174 11,873 9,120 7,568 4,963 3,743 206.93%
-
Tax Rate 0.48% 0.99% 1.34% 1.73% 1.86% 2.90% 3.81% -
Total Cost 240,626 224,899 209,724 193,047 178,510 169,472 160,731 30.83%
-
Net Worth 151,510 147,259 135,153 131,694 128,699 125,442 106,349 26.58%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 5,616 5,616 - - - - - -
Div Payout % 27.86% 34.72% - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 151,510 147,259 135,153 131,694 128,699 125,442 106,349 26.58%
NOSH 1,193,628 2,386,716 2,244,505 2,244,505 2,244,505 2,244,505 1,870,423 -25.85%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 7.73% 6.71% 5.36% 4.51% 4.05% 2.83% 2.26% -
ROE 13.30% 10.98% 8.78% 6.93% 5.88% 3.96% 3.52% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 22.88 21.46 10.05 9.58 9.22 9.06 8.80 88.97%
EPS 1.77 1.44 0.54 0.43 0.38 0.26 0.20 327.28%
DPS 0.49 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1329 0.1311 0.0613 0.0624 0.0638 0.0652 0.0569 75.94%
Adjusted Per Share Value based on latest NOSH - 2,244,505
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 17.33 16.02 14.73 13.44 12.36 11.59 10.93 35.93%
EPS 1.34 1.07 0.79 0.61 0.50 0.33 0.25 205.96%
DPS 0.37 0.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1007 0.0979 0.0898 0.0875 0.0855 0.0834 0.0707 26.56%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.475 0.175 0.08 0.055 0.045 0.055 0.055 -
P/RPS 2.08 0.82 0.80 0.57 0.49 0.61 0.63 121.56%
P/EPS 26.86 12.15 14.86 12.73 11.99 21.32 27.46 -1.46%
EY 3.72 8.23 6.73 7.86 8.34 4.69 3.64 1.45%
DY 1.04 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 1.33 1.31 0.88 0.71 0.84 0.97 138.18%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 22/02/21 23/11/20 24/08/20 22/05/20 20/02/20 27/11/19 -
Price 0.46 0.535 0.15 0.09 0.055 0.065 0.07 -
P/RPS 2.01 2.49 1.49 0.94 0.60 0.72 0.80 84.71%
P/EPS 26.02 37.16 27.85 20.83 14.66 25.20 34.95 -17.84%
EY 3.84 2.69 3.59 4.80 6.82 3.97 2.86 21.68%
DY 1.07 0.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 4.08 2.45 1.44 0.86 1.00 1.23 99.14%

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