[PA] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.27%
YoY- -5.31%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 0 185,004 179,478 170,766 170,148 160,228 155,196 -
PBT 0 14,236 13,828 12,676 12,226 11,752 13,302 -
Tax 0 -2,220 -1,965 -2,078 -1,964 -2,128 -2,135 -
NP 0 12,016 11,863 10,597 10,262 9,624 11,167 -
-
NP to SH 0 12,016 11,863 10,597 10,262 9,624 11,167 -
-
Tax Rate - 15.59% 14.21% 16.39% 16.06% 18.11% 16.05% -
Total Cost 0 172,988 167,615 160,169 159,886 150,604 144,029 -
-
Net Worth 83,222 78,164 75,038 72,917 70,354 68,478 59,053 25.72%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 12,161 - - - - 1,230 -
Div Payout % - 101.21% - - - - 11.02% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 83,222 78,164 75,038 72,917 70,354 68,478 59,053 25.72%
NOSH 126,094 121,619 121,420 121,529 121,300 92,538 82,018 33.24%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.00% 6.49% 6.61% 6.21% 6.03% 6.01% 7.20% -
ROE 0.00% 15.37% 15.81% 14.53% 14.59% 14.05% 18.91% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.00 152.12 147.81 140.52 140.27 173.15 189.22 -
EPS 0.00 9.88 9.77 8.72 8.46 10.40 10.40 -
DPS 0.00 10.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.66 0.6427 0.618 0.60 0.58 0.74 0.72 -5.64%
Adjusted Per Share Value based on latest NOSH - 121,422
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.00 12.29 11.93 11.35 11.31 10.65 10.31 -
EPS 0.00 0.80 0.79 0.70 0.68 0.64 0.74 -
DPS 0.00 0.81 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.0553 0.0519 0.0499 0.0485 0.0468 0.0455 0.0392 25.81%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.86 0.92 1.14 1.05 1.13 1.17 1.05 -
P/RPS 0.00 0.60 0.77 0.75 0.81 0.68 0.55 -
P/EPS 0.00 9.31 11.67 12.04 13.36 11.25 7.71 -
EY 0.00 10.74 8.57 8.30 7.49 8.89 12.97 -
DY 0.00 10.87 0.00 0.00 0.00 0.00 1.43 -
P/NAPS 1.30 1.43 1.84 1.75 1.95 1.58 1.46 -7.45%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 02/06/08 27/02/08 28/11/07 29/08/07 27/06/07 20/03/07 -
Price 0.65 0.89 1.00 1.13 0.98 1.06 1.09 -
P/RPS 0.00 0.59 0.68 0.80 0.70 0.61 0.58 -
P/EPS 0.00 9.01 10.24 12.96 11.58 10.19 8.01 -
EY 0.00 11.10 9.77 7.72 8.63 9.81 12.49 -
DY 0.00 11.24 0.00 0.00 0.00 0.00 1.38 -
P/NAPS 0.98 1.38 1.62 1.88 1.69 1.43 1.51 -25.05%

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