[PA] QoQ Cumulative 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- -64.92%
YoY- 49.87%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 461,744 356,989 272,179 138,331 411,277 295,130 173,931 92.06%
PBT 44,334 30,749 30,450 15,150 37,447 27,681 19,209 74.91%
Tax -12,987 -2,724 -2,664 0 5,744 5,907 4,000 -
NP 31,347 28,025 27,786 15,150 43,191 33,588 23,209 22.25%
-
NP to SH 31,347 28,025 27,786 15,150 43,193 33,588 23,209 22.25%
-
Tax Rate 29.29% 8.86% 8.75% 0.00% -15.34% -21.34% -20.82% -
Total Cost 430,397 328,964 244,393 123,181 368,086 261,542 150,722 101.66%
-
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% 11.08% 11.35% 6.56% 19.96% 15.57% 11.53% -
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 26.10 20.49 10.77 32.62 23.74 14.21 72.81%
EPS 2.19 2.05 2.09 1.22 3.43 2.70 1.90 9.96%
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 23.87 18.20 9.25 27.50 19.73 11.63 92.05%
EPS 2.10 1.87 1.86 1.01 2.89 2.25 1.55 22.50%
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 1.09 1.34 2.37 0.83 1.60 2.78 -56.87%
P/EPS 11.66 13.91 13.15 21.62 7.88 14.06 20.83 -32.15%
EY 8.58 7.19 7.61 4.63 12.69 7.11 4.80 47.44%
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 0.98 1.64 2.37 0.89 1.24 2.96 -58.99%
P/EPS 11.43 12.45 16.02 21.62 8.47 10.92 22.15 -35.74%
EY 8.75 8.04 6.24 4.63 11.81 9.16 4.51 55.74%
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