[PA] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 72.18%
YoY- 180.27%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 173,931 61,110 280,324 207,374 136,131 62,761 202,167 -9.51%
PBT 19,209 8,109 24,518 17,162 9,967 3,405 9,280 62.20%
Tax 4,000 2,000 7,042 -1 0 0 -160 -
NP 23,209 10,109 31,560 17,161 9,967 3,405 9,120 86.08%
-
NP to SH 23,209 10,109 31,352 17,161 9,967 3,405 9,120 86.08%
-
Tax Rate -20.82% -24.66% -28.72% 0.01% 0.00% 0.00% 1.72% -
Total Cost 150,722 51,001 248,764 190,213 126,164 59,356 193,047 -15.17%
-
Net Worth 201,360 191,229 178,256 151,510 147,259 135,153 131,694 32.61%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 5,791 5,700 5,616 - - -
Div Payout % - - 18.47% 33.22% 56.35% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 201,360 191,229 178,256 151,510 147,259 135,153 131,694 32.61%
NOSH 1,263,150 1,243,937 1,235,368 1,193,628 2,386,716 2,244,505 2,244,505 -31.76%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 13.34% 16.54% 11.26% 8.28% 7.32% 5.43% 4.51% -
ROE 11.53% 5.29% 17.59% 11.33% 6.77% 2.52% 6.93% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.21 5.13 24.20 18.19 12.12 2.85 9.58 29.96%
EPS 1.90 0.85 2.71 1.51 0.89 0.15 0.43 168.54%
DPS 0.00 0.00 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.1645 0.1605 0.1539 0.1329 0.1311 0.0613 0.0624 90.49%
Adjusted Per Share Value based on latest NOSH - 1,193,628
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.63 4.09 18.74 13.86 9.10 4.20 13.52 -9.52%
EPS 1.55 0.68 2.10 1.15 0.67 0.23 0.61 85.89%
DPS 0.00 0.00 0.39 0.38 0.38 0.00 0.00 -
NAPS 0.1346 0.1278 0.1192 0.1013 0.0985 0.0904 0.088 32.64%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.395 0.42 0.39 0.475 0.175 0.08 0.055 -
P/RPS 2.78 8.19 1.61 2.61 1.44 2.81 0.57 186.76%
P/EPS 20.83 49.50 14.41 31.56 19.72 51.80 12.73 38.73%
EY 4.80 2.02 6.94 3.17 5.07 1.93 7.86 -27.95%
DY 0.00 0.00 1.28 1.05 2.86 0.00 0.00 -
P/NAPS 2.40 2.62 2.53 3.57 1.33 1.31 0.88 94.84%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 23/11/21 27/08/21 31/05/21 22/02/21 23/11/20 24/08/20 -
Price 0.42 0.41 0.395 0.455 0.535 0.15 0.09 -
P/RPS 2.96 7.99 1.63 2.50 4.41 5.27 0.94 114.38%
P/EPS 22.15 48.32 14.59 30.23 60.29 97.13 20.83 4.16%
EY 4.51 2.07 6.85 3.31 1.66 1.03 4.80 -4.05%
DY 0.00 0.00 1.27 1.10 0.93 0.00 0.00 -
P/NAPS 2.55 2.55 2.57 3.42 4.08 2.45 1.44 46.21%

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