[PA] YoY Annualized Quarter Result on 30-Jun-2018 [#4]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -1.85%
YoY- -58.62%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 CAGR
Revenue 280,324 202,167 165,112 113,674 97,681 139,248 131,578 10.98%
PBT 24,518 9,280 4,492 -19,200 -12,773 -8,492 -357 -
Tax 7,042 -160 -147 0 0 0 -950 -
NP 31,560 9,120 4,345 -19,200 -12,773 -8,492 -1,307 -
-
NP to SH 31,352 9,120 4,378 -18,111 -11,418 -8,492 -1,094 -
-
Tax Rate -28.72% 1.72% 3.27% - - - - -
Total Cost 248,764 193,047 160,767 132,874 110,454 147,740 132,885 9.02%
-
Net Worth 178,256 131,694 105,812 95,091 76,101 80,265 103,220 7.82%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 CAGR
Div 5,791 - - - - - - -
Div Payout % 18.47% - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 CAGR
Net Worth 178,256 131,694 105,812 95,091 76,101 80,265 103,220 7.82%
NOSH 1,235,368 2,244,505 1,870,423 1,703,757 946,531 946,531 946,531 3.73%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 CAGR
NP Margin 11.26% 4.51% 2.63% -16.89% -13.08% -6.10% -0.99% -
ROE 17.59% 6.93% 4.14% -19.05% -15.00% -10.58% -1.06% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 CAGR
RPS 24.20 9.58 9.03 7.61 10.32 14.71 14.52 7.29%
EPS 2.71 0.43 0.24 -1.21 -1.21 -0.90 -0.12 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1539 0.0624 0.0579 0.0637 0.0804 0.0848 0.1139 4.23%
Adjusted Per Share Value based on latest NOSH - 1,703,757
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 CAGR
RPS 18.63 13.44 10.97 7.55 6.49 9.25 8.74 10.99%
EPS 2.08 0.61 0.29 -1.20 -0.76 -0.56 -0.07 -
DPS 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1185 0.0875 0.0703 0.0632 0.0506 0.0533 0.0686 7.82%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 31/03/14 -
Price 0.39 0.055 0.05 0.055 0.07 0.085 0.135 -
P/RPS 1.61 0.57 0.55 0.72 0.68 0.58 0.93 7.85%
P/EPS 14.41 12.73 20.87 -4.53 -5.80 -9.47 -111.83 -
EY 6.94 7.86 4.79 -22.06 -17.23 -10.55 -0.89 -
DY 1.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 0.88 0.86 0.86 0.87 1.00 1.19 10.95%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 CAGR
Date 27/08/21 24/08/20 22/08/19 29/08/18 29/08/17 26/08/16 21/05/14 -
Price 0.395 0.09 0.055 0.055 0.055 0.07 0.14 -
P/RPS 1.63 0.94 0.61 0.72 0.53 0.48 0.96 7.57%
P/EPS 14.59 20.83 22.96 -4.53 -4.56 -7.80 -115.97 -
EY 6.85 4.80 4.36 -22.06 -21.93 -12.82 -0.86 -
DY 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 1.44 0.95 0.86 0.68 0.83 1.23 10.69%

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