[PA] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6.63%
YoY- -6.91%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 185,004 179,478 170,766 170,148 160,228 155,196 148,578 15.72%
PBT 14,236 13,828 12,676 12,226 11,752 13,302 13,329 4.48%
Tax -2,220 -1,965 -2,078 -1,964 -2,128 -2,135 -2,137 2.57%
NP 12,016 11,863 10,597 10,262 9,624 11,167 11,192 4.84%
-
NP to SH 12,016 11,863 10,597 10,262 9,624 11,167 11,192 4.84%
-
Tax Rate 15.59% 14.21% 16.39% 16.06% 18.11% 16.05% 16.03% -
Total Cost 172,988 167,615 160,169 159,886 150,604 144,029 137,386 16.58%
-
Net Worth 78,164 75,038 72,917 70,354 68,478 59,053 62,994 15.45%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 12,161 - - - - 1,230 1,574 290.33%
Div Payout % 101.21% - - - - 11.02% 14.07% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 78,164 75,038 72,917 70,354 68,478 59,053 62,994 15.45%
NOSH 121,619 121,420 121,529 121,300 92,538 82,018 78,742 33.58%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.49% 6.61% 6.21% 6.03% 6.01% 7.20% 7.53% -
ROE 15.37% 15.81% 14.53% 14.59% 14.05% 18.91% 17.77% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 152.12 147.81 140.52 140.27 173.15 189.22 188.69 -13.36%
EPS 9.88 9.77 8.72 8.46 10.40 10.40 14.21 -21.49%
DPS 10.00 0.00 0.00 0.00 0.00 1.50 2.00 192.11%
NAPS 0.6427 0.618 0.60 0.58 0.74 0.72 0.80 -13.56%
Adjusted Per Share Value based on latest NOSH - 121,651
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 12.29 11.93 11.35 11.31 10.65 10.31 9.87 15.72%
EPS 0.80 0.79 0.70 0.68 0.64 0.74 0.74 5.32%
DPS 0.81 0.00 0.00 0.00 0.00 0.08 0.10 302.81%
NAPS 0.0519 0.0499 0.0485 0.0468 0.0455 0.0392 0.0419 15.32%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.92 1.14 1.05 1.13 1.17 1.05 0.70 -
P/RPS 0.60 0.77 0.75 0.81 0.68 0.55 0.37 37.98%
P/EPS 9.31 11.67 12.04 13.36 11.25 7.71 4.92 52.92%
EY 10.74 8.57 8.30 7.49 8.89 12.97 20.30 -34.56%
DY 10.87 0.00 0.00 0.00 0.00 1.43 2.86 143.34%
P/NAPS 1.43 1.84 1.75 1.95 1.58 1.46 0.88 38.17%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 02/06/08 27/02/08 28/11/07 29/08/07 27/06/07 20/03/07 28/11/06 -
Price 0.89 1.00 1.13 0.98 1.06 1.09 1.20 -
P/RPS 0.59 0.68 0.80 0.70 0.61 0.58 0.64 -5.27%
P/EPS 9.01 10.24 12.96 11.58 10.19 8.01 8.44 4.44%
EY 11.10 9.77 7.72 8.63 9.81 12.49 11.84 -4.20%
DY 11.24 0.00 0.00 0.00 0.00 1.38 1.67 256.06%
P/NAPS 1.38 1.62 1.88 1.69 1.43 1.51 1.50 -5.40%

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