[PA] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -3.52%
YoY- 95.72%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 544,358 553,324 411,277 393,506 347,862 244,440 280,324 55.46%
PBT 60,900 60,600 37,447 36,908 38,418 32,436 24,518 83.10%
Tax -5,328 0 5,744 7,876 8,000 8,000 7,042 -
NP 55,572 60,600 43,191 44,784 46,418 40,436 31,560 45.66%
-
NP to SH 55,572 60,600 43,193 44,784 46,418 40,436 31,352 46.31%
-
Tax Rate 8.75% 0.00% -15.34% -21.34% -20.82% -24.66% -28.72% -
Total Cost 488,786 492,724 368,086 348,722 301,444 204,004 248,764 56.68%
-
Net Worth 244,823 230,799 216,387 215,782 201,360 191,229 178,256 23.48%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - 5,791 -
Div Payout % - - - - - - 18.47% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 244,823 230,799 216,387 215,782 201,360 191,229 178,256 23.48%
NOSH 1,493,551 1,384,156 1,294,981 1,269,568 1,263,150 1,243,937 1,235,368 13.44%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.21% 10.95% 10.50% 11.38% 13.34% 16.54% 11.26% -
ROE 22.70% 26.26% 19.96% 20.75% 23.05% 21.15% 17.59% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 40.98 43.08 32.62 31.66 28.42 20.52 24.20 41.93%
EPS 4.18 4.88 3.43 3.60 3.80 3.40 2.71 33.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.1843 0.1797 0.1716 0.1736 0.1645 0.1605 0.1539 12.73%
Adjusted Per Share Value based on latest NOSH - 1,269,568
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 36.40 37.00 27.50 26.31 23.26 16.35 18.75 55.43%
EPS 3.72 4.05 2.89 2.99 3.10 2.70 2.10 46.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.39 -
NAPS 0.1637 0.1543 0.1447 0.1443 0.1347 0.1279 0.1192 23.48%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.275 0.255 0.27 0.38 0.395 0.42 0.39 -
P/RPS 0.67 0.59 0.83 1.20 1.39 2.05 1.61 -44.17%
P/EPS 6.57 5.40 7.88 10.55 10.42 12.38 14.41 -40.67%
EY 15.21 18.50 12.69 9.48 9.60 8.08 6.94 68.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
P/NAPS 1.49 1.42 1.57 2.19 2.40 2.62 2.53 -29.67%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 22/11/22 22/08/22 27/05/22 25/02/22 23/11/21 27/08/21 -
Price 0.335 0.255 0.29 0.295 0.42 0.41 0.395 -
P/RPS 0.82 0.59 0.89 0.93 1.48 2.00 1.63 -36.66%
P/EPS 8.01 5.40 8.47 8.19 11.08 12.08 14.59 -32.87%
EY 12.49 18.50 11.81 12.21 9.03 8.28 6.85 49.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.27 -
P/NAPS 1.82 1.42 1.69 1.70 2.55 2.55 2.57 -20.50%

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