[PA] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -67.76%
YoY- 196.89%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 411,277 295,130 173,931 61,110 280,324 207,374 136,131 109.41%
PBT 37,447 27,681 19,209 8,109 24,518 17,162 9,967 142.26%
Tax 5,744 5,907 4,000 2,000 7,042 -1 0 -
NP 43,191 33,588 23,209 10,109 31,560 17,161 9,967 166.51%
-
NP to SH 43,193 33,588 23,209 10,109 31,352 17,161 9,967 166.52%
-
Tax Rate -15.34% -21.34% -20.82% -24.66% -28.72% 0.01% 0.00% -
Total Cost 368,086 261,542 150,722 51,001 248,764 190,213 126,164 104.57%
-
Net Worth 216,387 215,782 201,360 191,229 178,256 151,510 147,259 29.34%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - 5,791 5,700 5,616 -
Div Payout % - - - - 18.47% 33.22% 56.35% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 216,387 215,782 201,360 191,229 178,256 151,510 147,259 29.34%
NOSH 1,294,981 1,269,568 1,263,150 1,243,937 1,235,368 1,193,628 2,386,716 -33.55%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 10.50% 11.38% 13.34% 16.54% 11.26% 8.28% 7.32% -
ROE 19.96% 15.57% 11.53% 5.29% 17.59% 11.33% 6.77% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 32.62 23.74 14.21 5.13 24.20 18.19 12.12 93.83%
EPS 3.43 2.70 1.90 0.85 2.71 1.51 0.89 146.41%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.50 -
NAPS 0.1716 0.1736 0.1645 0.1605 0.1539 0.1329 0.1311 19.71%
Adjusted Per Share Value based on latest NOSH - 1,243,937
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 27.50 19.73 11.63 4.09 18.74 13.86 9.10 109.44%
EPS 2.89 2.25 1.55 0.68 2.10 1.15 0.67 165.69%
DPS 0.00 0.00 0.00 0.00 0.39 0.38 0.38 -
NAPS 0.1447 0.1443 0.1346 0.1278 0.1192 0.1013 0.0985 29.31%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.27 0.38 0.395 0.42 0.39 0.475 0.175 -
P/RPS 0.83 1.60 2.78 8.19 1.61 2.61 1.44 -30.81%
P/EPS 7.88 14.06 20.83 49.50 14.41 31.56 19.72 -45.83%
EY 12.69 7.11 4.80 2.02 6.94 3.17 5.07 84.65%
DY 0.00 0.00 0.00 0.00 1.28 1.05 2.86 -
P/NAPS 1.57 2.19 2.40 2.62 2.53 3.57 1.33 11.72%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 27/05/22 25/02/22 23/11/21 27/08/21 31/05/21 22/02/21 -
Price 0.29 0.295 0.42 0.41 0.395 0.455 0.535 -
P/RPS 0.89 1.24 2.96 7.99 1.63 2.50 4.41 -65.69%
P/EPS 8.47 10.92 22.15 48.32 14.59 30.23 60.29 -73.07%
EY 11.81 9.16 4.51 2.07 6.85 3.31 1.66 271.24%
DY 0.00 0.00 0.00 0.00 1.27 1.10 0.93 -
P/NAPS 1.69 1.70 2.55 2.55 2.57 3.42 4.08 -44.52%

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