[PA] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -8.3%
YoY- 19.72%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 517,680 461,744 475,985 544,358 553,324 411,277 393,506 20.04%
PBT 47,628 44,334 40,998 60,900 60,600 37,447 36,908 18.51%
Tax -12,980 -12,987 -3,632 -5,328 0 5,744 7,876 -
NP 34,648 31,347 37,366 55,572 60,600 43,191 44,784 -15.71%
-
NP to SH 34,648 31,347 37,366 55,572 60,600 43,193 44,784 -15.71%
-
Tax Rate 27.25% 29.29% 8.86% 8.75% 0.00% -15.34% -21.34% -
Total Cost 483,032 430,397 438,618 488,786 492,724 368,086 348,722 24.23%
-
Net Worth 281,682 268,924 252,901 244,823 230,799 216,387 215,782 19.42%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 7,167 - - - - - -
Div Payout % - 22.86% - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 281,682 268,924 252,901 244,823 230,799 216,387 215,782 19.42%
NOSH 1,493,551 1,493,551 1,493,551 1,493,551 1,384,156 1,294,981 1,269,568 11.42%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.69% 6.79% 7.85% 10.21% 10.95% 10.50% 11.38% -
ROE 12.30% 11.66% 14.78% 22.70% 26.26% 19.96% 20.75% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 36.11 32.21 34.80 40.98 43.08 32.62 31.66 9.15%
EPS 2.40 2.19 2.73 4.18 4.88 3.43 3.60 -23.66%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1965 0.1876 0.1849 0.1843 0.1797 0.1716 0.1736 8.60%
Adjusted Per Share Value based on latest NOSH - 1,493,551
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 34.61 30.87 31.82 36.39 36.99 27.50 26.31 20.03%
EPS 2.32 2.10 2.50 3.72 4.05 2.89 2.99 -15.54%
DPS 0.00 0.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1883 0.1798 0.1691 0.1637 0.1543 0.1447 0.1443 19.39%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.24 0.255 0.285 0.275 0.255 0.27 0.38 -
P/RPS 0.66 0.79 0.82 0.67 0.59 0.83 1.20 -32.84%
P/EPS 9.93 11.66 10.43 6.57 5.40 7.88 10.55 -3.95%
EY 10.07 8.58 9.59 15.21 18.50 12.69 9.48 4.10%
DY 0.00 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.36 1.54 1.49 1.42 1.57 2.19 -32.27%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 25/08/23 30/05/23 21/02/23 22/11/22 22/08/22 27/05/22 -
Price 0.275 0.25 0.255 0.335 0.255 0.29 0.295 -
P/RPS 0.76 0.78 0.73 0.82 0.59 0.89 0.93 -12.58%
P/EPS 11.38 11.43 9.33 8.01 5.40 8.47 8.19 24.49%
EY 8.79 8.75 10.71 12.49 18.50 11.81 12.21 -19.65%
DY 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.33 1.38 1.82 1.42 1.69 1.70 -12.13%

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