[PA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1.52%
YoY- 30.69%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 170,148 160,228 155,196 148,578 144,410 128,724 127,763 21.10%
PBT 12,226 11,752 13,302 13,329 13,128 10,204 10,261 12.42%
Tax -1,964 -2,128 -2,135 -2,137 -2,104 -1,652 -1,738 8.51%
NP 10,262 9,624 11,167 11,192 11,024 8,552 8,523 13.21%
-
NP to SH 10,262 9,624 11,167 11,192 11,024 8,552 8,523 13.21%
-
Tax Rate 16.06% 18.11% 16.05% 16.03% 16.03% 16.19% 16.94% -
Total Cost 159,886 150,604 144,029 137,386 133,386 120,172 119,240 21.66%
-
Net Worth 70,354 68,478 59,053 62,994 48,275 33,558 27,990 85.17%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 1,230 1,574 2,161 - - -
Div Payout % - - 11.02% 14.07% 19.61% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 70,354 68,478 59,053 62,994 48,275 33,558 27,990 85.17%
NOSH 121,300 92,538 82,018 78,742 72,052 54,126 46,650 89.42%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.03% 6.01% 7.20% 7.53% 7.63% 6.64% 6.67% -
ROE 14.59% 14.05% 18.91% 17.77% 22.84% 25.48% 30.45% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 140.27 173.15 189.22 188.69 200.42 237.82 273.87 -36.06%
EPS 8.46 10.40 10.40 14.21 15.30 15.80 18.27 -40.23%
DPS 0.00 0.00 1.50 2.00 3.00 0.00 0.00 -
NAPS 0.58 0.74 0.72 0.80 0.67 0.62 0.60 -2.24%
Adjusted Per Share Value based on latest NOSH - 92,044
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.35 10.69 10.35 9.91 9.63 8.59 8.52 21.13%
EPS 0.68 0.64 0.74 0.75 0.74 0.57 0.57 12.52%
DPS 0.00 0.00 0.08 0.11 0.14 0.00 0.00 -
NAPS 0.0469 0.0457 0.0394 0.042 0.0322 0.0224 0.0187 84.90%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 - - -
Price 1.13 1.17 1.05 0.70 0.71 0.00 0.00 -
P/RPS 0.81 0.68 0.55 0.37 0.35 0.00 0.00 -
P/EPS 13.36 11.25 7.71 4.92 4.64 0.00 0.00 -
EY 7.49 8.89 12.97 20.30 21.55 0.00 0.00 -
DY 0.00 0.00 1.43 2.86 4.23 0.00 0.00 -
P/NAPS 1.95 1.58 1.46 0.88 1.06 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 27/06/07 20/03/07 28/11/06 13/09/06 31/05/06 - -
Price 0.98 1.06 1.09 1.20 0.71 0.68 0.00 -
P/RPS 0.70 0.61 0.58 0.64 0.35 0.29 0.00 -
P/EPS 11.58 10.19 8.01 8.44 4.64 4.30 0.00 -
EY 8.63 9.81 12.49 11.84 21.55 23.24 0.00 -
DY 0.00 0.00 1.38 1.67 4.23 0.00 0.00 -
P/NAPS 1.69 1.43 1.51 1.50 1.06 1.10 0.00 -

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
Post a Comment