[PA] YoY Annualized Quarter 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- 11.71%
YoY- 108.31%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 461,744 411,277 280,324 202,167 165,112 113,674 97,681 29.53%
PBT 44,334 37,447 24,518 9,280 4,492 -19,200 -12,773 -
Tax -12,987 5,744 7,042 -160 -147 0 0 -
NP 31,347 43,191 31,560 9,120 4,345 -19,200 -12,773 -
-
NP to SH 31,347 43,193 31,352 9,120 4,378 -18,111 -11,418 -
-
Tax Rate 29.29% -15.34% -28.72% 1.72% 3.27% - - -
Total Cost 430,397 368,086 248,764 193,047 160,767 132,874 110,454 25.43%
-
Net Worth 268,924 216,387 178,256 131,694 105,812 95,091 76,101 23.40%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 7,167 - 5,791 - - - - -
Div Payout % 22.86% - 18.47% - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 268,924 216,387 178,256 131,694 105,812 95,091 76,101 23.40%
NOSH 1,493,551 1,294,981 1,235,368 2,244,505 1,870,423 1,703,757 946,531 7.89%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 6.79% 10.50% 11.26% 4.51% 2.63% -16.89% -13.08% -
ROE 11.66% 19.96% 17.59% 6.93% 4.14% -19.05% -15.00% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 32.21 32.62 24.20 9.58 9.03 7.61 10.32 20.87%
EPS 2.19 3.43 2.71 0.43 0.24 -1.21 -1.21 -
DPS 0.50 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.1876 0.1716 0.1539 0.0624 0.0579 0.0637 0.0804 15.15%
Adjusted Per Share Value based on latest NOSH - 2,244,505
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 30.69 27.33 18.63 13.44 10.97 7.55 6.49 29.54%
EPS 2.08 2.87 2.08 0.61 0.29 -1.20 -0.76 -
DPS 0.48 0.00 0.38 0.00 0.00 0.00 0.00 -
NAPS 0.1787 0.1438 0.1185 0.0875 0.0703 0.0632 0.0506 23.39%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.255 0.27 0.39 0.055 0.05 0.055 0.07 -
P/RPS 0.79 0.83 1.61 0.57 0.55 0.72 0.68 2.52%
P/EPS 11.66 7.88 14.41 12.73 20.87 -4.53 -5.80 -
EY 8.58 12.69 6.94 7.86 4.79 -22.06 -17.23 -
DY 1.96 0.00 1.28 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.57 2.53 0.88 0.86 0.86 0.87 7.72%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 22/08/22 27/08/21 24/08/20 22/08/19 29/08/18 29/08/17 -
Price 0.25 0.29 0.395 0.09 0.055 0.055 0.055 -
P/RPS 0.78 0.89 1.63 0.94 0.61 0.72 0.53 6.64%
P/EPS 11.43 8.47 14.59 20.83 22.96 -4.53 -4.56 -
EY 8.75 11.81 6.85 4.80 4.36 -22.06 -21.93 -
DY 2.00 0.00 1.27 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.69 2.57 1.44 0.95 0.86 0.68 11.82%

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