[PA] YoY TTM 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- -9.6%

YoY- 37.77%

Quarter Report

PA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	564,636	461,744	411,278	280,325	202,167	165,113	110,530	31.20%
YoY %	22.28%	12.27%	46.71%	38.66%	22.44%	49.38%	-	-
Horiz. %	510.84%	417.75%	372.10%	253.62%	182.91%	149.38%	100.00%	-
PBT	60,612	44,334	37,447	24,519	9,281	4,485	-19,200	-
YoY %	36.72%	18.39%	52.73%	164.18%	106.93%	123.36%	-	-
Horiz. %	-315.69%	-230.91%	-195.04%	-127.70%	-48.34%	-23.36%	100.00%	-
Tax	-14,885	-12,987	5,744	7,041	-161	-147	0	-
YoY %	-14.61%	-326.10%	-18.42%	4,473.29%	-9.52%	0.00%	-	-
Horiz. %	10,125.85%	8,834.69%	-3,907.48%	-4,789.80%	109.52%	100.00%	-	-
NP	45,727	31,347	43,191	31,560	9,120	4,338	-19,200	-
YoY %	45.87%	-27.42%	36.85%	246.05%	110.24%	122.59%	-	-
Horiz. %	-238.16%	-163.27%	-224.95%	-164.38%	-47.50%	-22.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,727	31,347	43,193	31,352	9,120	4,371	-19,153	-
YoY %	45.87%	-27.43%	37.77%	243.77%	108.65%	122.82%	-	-
Horiz. %	-238.75%	-163.67%	-225.52%	-163.69%	-47.62%	-22.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.56%	29.29%	-15.34%	-28.72%	1.73%	3.28%	-	-
YoY %	-16.15%	290.94%	46.59%	-1,760.12%	-47.26%	0.00%	-	-
Horiz. %	748.78%	892.99%	-467.68%	-875.61%	52.74%	100.00%	-	-
Total Cost	518,909	430,397	368,087	248,765	193,047	160,775	129,730	25.96%
YoY %	20.57%	16.93%	47.97%	28.86%	20.07%	23.93%	-	-
Horiz. %	399.99%	331.76%	283.73%	191.76%	148.81%	123.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	303,646	268,924	216,387	178,256	131,694	105,812	95,091	21.32%
YoY %	12.91%	24.28%	21.39%	35.36%	24.46%	11.27%	-	-
Horiz. %	319.32%	282.81%	227.56%	187.46%	138.49%	111.27%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	14,646	7,167	6,305	5,616	-	-	-	-
YoY %	104.35%	13.67%	12.27%	0.00%	-	-	-	-
Horiz. %	260.79%	127.62%	112.27%	100.00%	-	-	-	-
Div Payout %	32.03%	22.86%	14.60%	17.91%	-	-	-	-
YoY %	40.11%	56.58%	-18.48%	0.00%	-	-	-	-
Horiz. %	178.84%	127.64%	81.52%	100.00%	-	-	-	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	303,646	268,924	216,387	178,256	131,694	105,812	95,091	21.32%
YoY %	12.91%	24.28%	21.39%	35.36%	24.46%	11.27%	-	-
Horiz. %	319.32%	282.81%	227.56%	187.46%	138.49%	111.27%	100.00%	-
NOSH	1,499,277	1,493,551	1,294,981	1,235,368	2,244,505	1,870,423	1,703,757	-2.10%
YoY %	0.38%	15.33%	4.83%	-44.96%	20.00%	9.78%	-	-
Horiz. %	88.00%	87.66%	76.01%	72.51%	131.74%	109.78%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	8.10%	6.79%	10.50%	11.26%	4.51%	2.63%	-17.37%	-
YoY %	19.29%	-35.33%	-6.75%	149.67%	71.48%	115.14%	-	-
Horiz. %	-46.63%	-39.09%	-60.45%	-64.82%	-25.96%	-15.14%	100.00%	-
ROE	15.06%	11.66%	19.96%	17.59%	6.93%	4.13%	-20.14%	-
YoY %	29.16%	-41.58%	13.47%	153.82%	67.80%	120.51%	-	-
Horiz. %	-74.78%	-57.89%	-99.11%	-87.34%	-34.41%	-20.51%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	39.33	32.21	32.62	24.20	9.58	9.03	7.40	32.07%
YoY %	22.10%	-1.26%	34.79%	152.61%	6.09%	22.03%	-	-
Horiz. %	531.49%	435.27%	440.81%	327.03%	129.46%	122.03%	100.00%	-
EPS	3.19	2.19	3.43	2.71	0.43	0.24	-1.28	-
YoY %	45.66%	-36.15%	26.57%	530.23%	79.17%	118.75%	-	-
Horiz. %	-249.22%	-171.09%	-267.97%	-211.72%	-33.59%	-18.75%	100.00%	-
DPS	1.02	0.50	0.50	0.48	0.00	0.00	0.00	-
YoY %	104.00%	0.00%	4.17%	0.00%	0.00%	0.00%	-	-
Horiz. %	212.50%	104.17%	104.17%	100.00%	-	-	-	-
NAPS	0.2115	0.1876	0.1716	0.1539	0.0624	0.0579	0.0637	22.11%
YoY %	12.74%	9.32%	11.50%	146.63%	7.77%	-9.11%	-	-
Horiz. %	332.03%	294.51%	269.39%	241.60%	97.96%	90.89%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,294,981
RPS	37.52	30.69	27.33	18.63	13.44	10.97	7.35	31.18%
YoY %	22.25%	12.29%	46.70%	38.62%	22.52%	49.25%	-	-
Horiz. %	510.48%	417.55%	371.84%	253.47%	182.86%	149.25%	100.00%	-
EPS	3.04	2.08	2.87	2.08	0.61	0.29	-1.27	-
YoY %	46.15%	-27.53%	37.98%	240.98%	110.34%	122.83%	-	-
Horiz. %	-239.37%	-163.78%	-225.98%	-163.78%	-48.03%	-22.83%	100.00%	-
DPS	0.97	0.48	0.42	0.37	0.00	0.00	0.00	-
YoY %	102.08%	14.29%	13.51%	0.00%	0.00%	0.00%	-	-
Horiz. %	262.16%	129.73%	113.51%	100.00%	-	-	-	-
NAPS	0.2018	0.1787	0.1438	0.1185	0.0875	0.0703	0.0632	21.32%
YoY %	12.93%	24.27%	21.35%	35.43%	24.47%	11.23%	-	-
Horiz. %	319.30%	282.75%	227.53%	187.50%	138.45%	111.23%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
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	0.74	4.60%
YoY %	22.78%	-4.82%	-48.45%	182.46%	3.64%	-25.68%	-	-
Horiz. %	131.08%	106.76%	112.16%	217.57%	77.03%	74.32%	100.00%	-
P/EPS	11.93	11.66	7.88	14.41	12.73	20.90	-4.29	-
YoY %	2.32%	47.97%	-45.32%	13.20%	-39.09%	587.18%	-	-
Horiz. %	-278.09%	-271.79%	-183.68%	-335.90%	-296.74%	-487.18%	100.00%	-
EY	8.38	8.58	12.69	6.94	7.86	4.78	-23.33	-
YoY %	-2.33%	-32.39%	82.85%	-11.70%	64.44%	120.49%	-	-
Horiz. %	-35.92%	-36.78%	-54.39%	-29.75%	-33.69%	-20.49%	100.00%	-
DY	2.68	1.96	1.85	1.24	0.00	0.00	0.00	-
YoY %	36.73%	5.95%	49.19%	0.00%	0.00%	0.00%	-	-
Horiz. %	216.13%	158.06%	149.19%	100.00%	-	-	-	-
P/NAPS	1.80	1.36	1.57	2.53	0.88	0.86	0.86	13.08%
YoY %	32.35%	-13.38%	-37.94%	187.50%	2.33%	0.00%	-	-
Horiz. %	209.30%	158.14%	182.56%	294.19%	102.33%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
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	0.74	3.12%
YoY %	14.10%	-12.36%	-45.40%	73.40%	54.10%	-17.57%	-	-
Horiz. %	120.27%	105.41%	120.27%	220.27%	127.03%	82.43%	100.00%	-
P/EPS	10.99	11.43	8.47	14.59	20.83	23.00	-4.29	-
YoY %	-3.85%	34.95%	-41.95%	-29.96%	-9.43%	636.13%	-	-
Horiz. %	-256.18%	-266.43%	-197.44%	-340.09%	-485.55%	-536.13%	100.00%	-
EY	9.10	8.75	11.81	6.85	4.80	4.35	-23.33	-
YoY %	4.00%	-25.91%	72.41%	42.71%	10.34%	118.65%	-	-
Horiz. %	-39.01%	-37.51%	-50.62%	-29.36%	-20.57%	-18.65%	100.00%	-
DY	2.91	2.00	1.72	1.23	0.00	0.00	0.00	-
YoY %	45.50%	16.28%	39.84%	0.00%	0.00%	0.00%	-	-
Horiz. %	236.59%	162.60%	139.84%	100.00%	-	-	-	-
P/NAPS	1.65	1.33	1.69	2.57	1.44	0.95	0.86	11.46%
YoY %	24.06%	-21.30%	-34.24%	78.47%	51.58%	10.47%	-	-
Horiz. %	191.86%	154.65%	196.51%	298.84%	167.44%	110.47%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos