[PA] YoY TTM Result on 30-Sep-2020 [#1]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 30.19%
YoY- 217.21%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 452,833 488,499 278,674 221,597 164,441 125,638 102,823 28.01%
PBT 41,091 44,488 29,223 12,034 3,857 -14,621 -14,270 -
Tax -16,232 3,744 9,041 -161 -147 0 0 -
NP 24,859 48,232 38,264 11,873 3,710 -14,621 -14,270 -
-
NP to SH 24,859 48,234 38,056 11,873 3,743 -14,574 -12,915 -
-
Tax Rate 39.50% -8.42% -30.94% 1.34% 3.81% - - -
Total Cost 427,974 440,267 240,410 209,724 160,731 140,259 117,093 24.09%
-
Net Worth 281,682 230,799 191,229 135,153 106,349 95,534 71,997 25.51%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 7,167 6,305 5,616 - - - - -
Div Payout % 28.83% 13.07% 14.76% - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 281,682 230,799 191,229 135,153 106,349 95,534 71,997 25.51%
NOSH 1,493,551 1,384,156 1,243,937 2,244,505 1,870,423 1,703,757 946,531 7.89%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.49% 9.87% 13.73% 5.36% 2.26% -11.64% -13.88% -
ROE 8.83% 20.90% 19.90% 8.78% 3.52% -15.26% -17.94% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 31.59 38.03 23.39 10.05 8.80 7.81 10.38 20.37%
EPS 1.73 3.76 3.19 0.54 0.20 -0.91 -1.30 -
DPS 0.50 0.49 0.47 0.00 0.00 0.00 0.00 -
NAPS 0.1965 0.1797 0.1605 0.0613 0.0569 0.0594 0.0727 18.01%
Adjusted Per Share Value based on latest NOSH - 2,244,505
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 30.09 32.46 18.52 14.73 10.93 8.35 6.83 28.02%
EPS 1.65 3.21 2.53 0.79 0.25 -0.97 -0.86 -
DPS 0.48 0.42 0.37 0.00 0.00 0.00 0.00 -
NAPS 0.1872 0.1534 0.1271 0.0898 0.0707 0.0635 0.0478 25.53%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.24 0.255 0.42 0.08 0.055 0.05 0.06 -
P/RPS 0.76 0.67 1.80 0.80 0.63 0.64 0.58 4.60%
P/EPS 13.84 6.79 13.15 14.86 27.46 -5.52 -4.60 -
EY 7.23 14.73 7.60 6.73 3.64 -18.12 -21.74 -
DY 2.08 1.93 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.42 2.62 1.31 0.97 0.84 0.83 6.62%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 22/11/22 23/11/21 23/11/20 27/11/19 29/11/18 24/11/17 -
Price 0.275 0.255 0.41 0.15 0.07 0.065 0.045 -
P/RPS 0.87 0.67 1.75 1.49 0.80 0.83 0.43 12.45%
P/EPS 15.86 6.79 12.84 27.85 34.95 -7.17 -3.45 -
EY 6.31 14.73 7.79 3.59 2.86 -13.94 -28.98 -
DY 1.82 1.93 1.15 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.42 2.55 2.45 1.23 1.09 0.62 14.53%

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