[PA] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 40.3%
YoY- 49.87%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 461,744 475,985 544,358 553,324 411,277 393,506 347,862 20.84%
PBT 44,334 40,998 60,900 60,600 37,447 36,908 38,418 10.04%
Tax -12,987 -3,632 -5,328 0 5,744 7,876 8,000 -
NP 31,347 37,366 55,572 60,600 43,191 44,784 46,418 -23.08%
-
NP to SH 31,347 37,366 55,572 60,600 43,193 44,784 46,418 -23.08%
-
Tax Rate 29.29% 8.86% 8.75% 0.00% -15.34% -21.34% -20.82% -
Total Cost 430,397 438,618 488,786 492,724 368,086 348,722 301,444 26.87%
-
Net Worth 268,924 252,901 244,823 230,799 216,387 215,782 201,360 21.33%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 7,167 - - - - - - -
Div Payout % 22.86% - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 268,924 252,901 244,823 230,799 216,387 215,782 201,360 21.33%
NOSH 1,493,551 1,493,551 1,493,551 1,384,156 1,294,981 1,269,568 1,263,150 11.85%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.79% 7.85% 10.21% 10.95% 10.50% 11.38% 13.34% -
ROE 11.66% 14.78% 22.70% 26.26% 19.96% 20.75% 23.05% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 32.21 34.80 40.98 43.08 32.62 31.66 28.42 8.72%
EPS 2.19 2.73 4.18 4.88 3.43 3.60 3.80 -30.81%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1876 0.1849 0.1843 0.1797 0.1716 0.1736 0.1645 9.18%
Adjusted Per Share Value based on latest NOSH - 1,384,156
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 30.87 31.82 36.39 36.99 27.50 26.31 23.26 20.83%
EPS 2.10 2.50 3.72 4.05 2.89 2.99 3.10 -22.92%
DPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1798 0.1691 0.1637 0.1543 0.1447 0.1443 0.1346 21.35%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.255 0.285 0.275 0.255 0.27 0.38 0.395 -
P/RPS 0.79 0.82 0.67 0.59 0.83 1.20 1.39 -31.45%
P/EPS 11.66 10.43 6.57 5.40 7.88 10.55 10.42 7.80%
EY 8.58 9.59 15.21 18.50 12.69 9.48 9.60 -7.23%
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.54 1.49 1.42 1.57 2.19 2.40 -31.59%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 30/05/23 21/02/23 22/11/22 22/08/22 27/05/22 25/02/22 -
Price 0.25 0.255 0.335 0.255 0.29 0.295 0.42 -
P/RPS 0.78 0.73 0.82 0.59 0.89 0.93 1.48 -34.83%
P/EPS 11.43 9.33 8.01 5.40 8.47 8.19 11.08 2.10%
EY 8.75 10.71 12.49 18.50 11.81 12.21 9.03 -2.08%
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.38 1.82 1.42 1.69 1.70 2.55 -35.28%

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