Highlights

[PA] YoY Quarter Result on 2018-09-30 [#1]

Stock [PA]: P.A. RESOURCES BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     122.01%    YoY -     138.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 44,003 28,895 23,754 32,177 36,350 28,019 28,602 7.13%
  YoY % 52.29% 21.64% -26.18% -11.48% 29.73% -2.04% -
  Horiz. % 153.85% 101.02% 83.05% 112.50% 127.09% 97.96% 100.00%
PBT 1,280 -3,299 -1,803 1,279 736 872 305 25.77%
  YoY % 138.80% -82.97% -240.97% 73.78% -15.60% 185.90% -
  Horiz. % 419.67% -1,081.64% -591.15% 419.34% 241.31% 285.90% 100.00%
Tax 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 1,280 -3,299 -1,803 1,279 736 872 305 25.77%
  YoY % 138.80% -82.97% -240.97% 73.78% -15.60% 185.90% -
  Horiz. % 419.67% -1,081.64% -591.15% 419.34% 241.31% 285.90% 100.00%
NP to SH 1,280 -3,299 -1,803 1,279 721 613 328 24.32%
  YoY % 138.80% -82.97% -240.97% 77.39% 17.62% 86.89% -
  Horiz. % 390.24% -1,005.79% -549.70% 389.94% 219.82% 186.89% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 42,723 32,194 25,557 30,898 35,614 27,147 28,297 6.81%
  YoY % 32.70% 25.97% -17.29% -13.24% 31.19% -4.06% -
  Horiz. % 150.98% 113.77% 90.32% 109.19% 125.86% 95.94% 100.00%
Net Worth 95,534 71,997 85,730 91,357 103,945 96,503 40,633 14.65%
  YoY % 32.69% -16.02% -6.16% -12.11% 7.71% 137.50% -
  Horiz. % 235.11% 177.19% 210.98% 224.83% 255.81% 237.50% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 95,534 71,997 85,730 91,357 103,945 96,503 40,633 14.65%
  YoY % 32.69% -16.02% -6.16% -12.11% 7.71% 137.50% -
  Horiz. % 235.11% 177.19% 210.98% 224.83% 255.81% 237.50% 100.00%
NOSH 1,608,325 990,333 906,241 913,571 906,241 875,714 192,941 40.36%
  YoY % 62.40% 9.28% -0.80% 0.81% 3.49% 353.88% -
  Horiz. % 833.58% 513.28% 469.70% 473.50% 469.70% 453.88% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.91 % -11.42 % -7.59 % 3.97 % 2.02 % 3.11 % 1.07 % 17.35%
  YoY % 125.48% -50.46% -291.18% 96.53% -35.05% 190.65% -
  Horiz. % 271.96% -1,067.29% -709.35% 371.03% 188.79% 290.65% 100.00%
ROE 1.34 % -4.58 % -2.10 % 1.40 % 0.69 % 0.64 % 0.81 % 8.38%
  YoY % 129.26% -118.10% -250.00% 102.90% 7.81% -20.99% -
  Horiz. % 165.43% -565.43% -259.26% 172.84% 85.19% 79.01% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2.74 2.92 2.62 3.52 4.01 3.20 14.82 -23.65%
  YoY % -6.16% 11.45% -25.57% -12.22% 25.31% -78.41% -
  Horiz. % 18.49% 19.70% 17.68% 23.75% 27.06% 21.59% 100.00%
EPS 0.08 -0.33 -0.20 0.14 0.08 0.07 0.17 -11.35%
  YoY % 124.24% -65.00% -242.86% 75.00% 14.29% -58.82% -
  Horiz. % 47.06% -194.12% -117.65% 82.35% 47.06% 41.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0594 0.0727 0.0946 0.1000 0.1147 0.1102 0.2106 -18.32%
  YoY % -18.29% -23.15% -5.40% -12.82% 4.08% -47.67% -
  Horiz. % 28.21% 34.52% 44.92% 47.48% 54.46% 52.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,735,000
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2.35 1.54 1.27 1.72 1.94 1.50 1.53 7.10%
  YoY % 52.60% 21.26% -26.16% -11.34% 29.33% -1.96% -
  Horiz. % 153.59% 100.65% 83.01% 112.42% 126.80% 98.04% 100.00%
EPS 0.07 -0.18 -0.10 0.07 0.04 0.03 0.02 22.18%
  YoY % 138.89% -80.00% -242.86% 75.00% 33.33% 50.00% -
  Horiz. % 350.00% -900.00% -500.00% 350.00% 200.00% 150.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0511 0.0385 0.0458 0.0488 0.0556 0.0516 0.0217 14.67%
  YoY % 32.73% -15.94% -6.15% -12.23% 7.75% 137.79% -
  Horiz. % 235.48% 177.42% 211.06% 224.88% 256.22% 237.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/06/14 28/06/13 29/06/12 -
Price 0.0500 0.0600 0.0650 0.0600 0.1250 0.1300 0.1200 -
P/RPS 1.83 2.06 2.48 1.70 3.12 4.06 0.81 13.92%
  YoY % -11.17% -16.94% 45.88% -45.51% -23.15% 401.23% -
  Horiz. % 225.93% 254.32% 306.17% 209.88% 385.19% 501.23% 100.00%
P/EPS 62.83 -18.01 -32.67 42.86 157.12 185.71 70.59 -1.84%
  YoY % 448.86% 44.87% -176.22% -72.72% -15.39% 163.08% -
  Horiz. % 89.01% -25.51% -46.28% 60.72% 222.58% 263.08% 100.00%
EY 1.59 -5.55 -3.06 2.33 0.64 0.54 1.42 1.82%
  YoY % 128.65% -81.37% -231.33% 264.06% 18.52% -61.97% -
  Horiz. % 111.97% -390.85% -215.49% 164.08% 45.07% 38.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.84 0.83 0.69 0.60 1.09 1.18 0.57 6.40%
  YoY % 1.20% 20.29% 15.00% -44.95% -7.63% 107.02% -
  Horiz. % 147.37% 145.61% 121.05% 105.26% 191.23% 207.02% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/11/18 24/11/17 23/11/16 20/11/15 27/08/14 30/08/13 01/08/12 -
Price 0.0650 0.0450 0.0750 0.0600 0.1300 0.1400 0.1200 -
P/RPS 2.38 1.54 2.86 1.70 3.24 4.38 0.81 18.81%
  YoY % 54.55% -46.15% 68.24% -47.53% -26.03% 440.74% -
  Horiz. % 293.83% 190.12% 353.09% 209.88% 400.00% 540.74% 100.00%
P/EPS 81.67 -13.51 -37.70 42.86 163.40 200.00 70.59 2.36%
  YoY % 704.52% 64.16% -187.96% -73.77% -18.30% 183.33% -
  Horiz. % 115.70% -19.14% -53.41% 60.72% 231.48% 283.33% 100.00%
EY 1.22 -7.40 -2.65 2.33 0.61 0.50 1.42 -2.40%
  YoY % 116.49% -179.25% -213.73% 281.97% 22.00% -64.79% -
  Horiz. % 85.92% -521.13% -186.62% 164.08% 42.96% 35.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.09 0.62 0.79 0.60 1.13 1.27 0.57 10.92%
  YoY % 75.81% -21.52% 31.67% -46.90% -11.02% 122.81% -
  Horiz. % 191.23% 108.77% 138.60% 105.26% 198.25% 222.81% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

253  489  495  651 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 SAPNRG-WA 0.13-0.015 
 ARMADA 0.19-0.01 
 MTRONIC 0.09+0.015 
 PERDANA 0.39-0.055 
 PUC 0.095-0.01 
 EDEN 0.14+0.015 
 HUAAN 0.255-0.005 
 VELESTO 0.285-0.02 
 HSI-H6G 0.355-0.02 
Partners & Brokers