[PA] YoY Cumulative Quarter Result on 30-Jun-2022 [#4]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
22-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 28.6%
YoY- 37.77%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 564,636 461,744 411,277 280,324 202,167 165,112 113,674 30.59%
PBT 60,612 44,334 37,447 24,518 9,280 4,492 -19,200 -
Tax -14,885 -12,987 5,744 7,042 -160 -147 0 -
NP 45,727 31,347 43,191 31,560 9,120 4,345 -19,200 -
-
NP to SH 45,727 31,347 43,193 31,352 9,120 4,378 -18,111 -
-
Tax Rate 24.56% 29.29% -15.34% -28.72% 1.72% 3.27% - -
Total Cost 518,909 430,397 368,086 248,764 193,047 160,767 132,874 25.46%
-
Net Worth 303,646 268,924 216,387 178,256 131,694 105,812 95,091 21.32%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 14,356 7,167 - 5,791 - - - -
Div Payout % 31.40% 22.86% - 18.47% - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 303,646 268,924 216,387 178,256 131,694 105,812 95,091 21.32%
NOSH 1,499,277 1,493,551 1,294,981 1,235,368 2,244,505 1,870,423 1,703,757 -2.10%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 8.10% 6.79% 10.50% 11.26% 4.51% 2.63% -16.89% -
ROE 15.06% 11.66% 19.96% 17.59% 6.93% 4.14% -19.05% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 39.33 32.21 32.62 24.20 9.58 9.03 7.61 31.45%
EPS 3.19 2.19 3.43 2.71 0.43 0.24 -1.21 -
DPS 1.00 0.50 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.2115 0.1876 0.1716 0.1539 0.0624 0.0579 0.0637 22.11%
Adjusted Per Share Value based on latest NOSH - 1,294,981
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 37.52 30.69 27.33 18.63 13.44 10.97 7.55 30.60%
EPS 3.04 2.08 2.87 2.08 0.61 0.29 -1.20 -
DPS 0.95 0.48 0.00 0.38 0.00 0.00 0.00 -
NAPS 0.2018 0.1787 0.1438 0.1185 0.0875 0.0703 0.0632 21.32%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.38 0.255 0.27 0.39 0.055 0.05 0.055 -
P/RPS 0.97 0.79 0.83 1.61 0.57 0.55 0.72 5.08%
P/EPS 11.93 11.66 7.88 14.41 12.73 20.87 -4.53 -
EY 8.38 8.58 12.69 6.94 7.86 4.79 -22.06 -
DY 2.63 1.96 0.00 1.28 0.00 0.00 0.00 -
P/NAPS 1.80 1.36 1.57 2.53 0.88 0.86 0.86 13.08%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 25/08/23 22/08/22 27/08/21 24/08/20 22/08/19 29/08/18 -
Price 0.35 0.25 0.29 0.395 0.09 0.055 0.055 -
P/RPS 0.89 0.78 0.89 1.63 0.94 0.61 0.72 3.59%
P/EPS 10.99 11.43 8.47 14.59 20.83 22.96 -4.53 -
EY 9.10 8.75 11.81 6.85 4.80 4.36 -22.06 -
DY 2.86 2.00 0.00 1.27 0.00 0.00 0.00 -
P/NAPS 1.65 1.33 1.69 2.57 1.44 0.95 0.86 11.46%

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