[PA] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -0.59%
YoY- 2.16%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 192,185 185,943 179,479 171,808 168,036 163,043 155,167 15.34%
PBT 14,325 14,449 13,828 12,812 12,851 13,689 13,302 5.06%
Tax -2,011 -1,988 -1,965 -2,090 -2,065 -2,253 -2,134 -3.88%
NP 12,314 12,461 11,863 10,722 10,786 11,436 11,168 6.73%
-
NP to SH 12,314 12,461 11,863 10,722 10,786 11,436 11,168 6.73%
-
Tax Rate 14.04% 13.76% 14.21% 16.31% 16.07% 16.46% 16.04% -
Total Cost 179,871 173,482 167,616 161,086 157,250 151,607 143,999 16.00%
-
Net Worth 86,369 78,164 75,147 72,853 70,558 0 66,212 19.40%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 86,369 78,164 75,147 72,853 70,558 0 66,212 19.40%
NOSH 130,862 121,619 121,597 121,422 121,651 92,538 91,961 26.54%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.41% 6.70% 6.61% 6.24% 6.42% 7.01% 7.20% -
ROE 14.26% 15.94% 15.79% 14.72% 15.29% 0.00% 16.87% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 146.86 152.89 147.60 141.50 138.13 176.19 168.73 -8.84%
EPS 9.41 10.25 9.76 8.83 8.87 12.36 12.14 -15.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.6427 0.618 0.60 0.58 0.00 0.72 -5.64%
Adjusted Per Share Value based on latest NOSH - 121,422
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 12.85 12.43 12.00 11.49 11.23 10.90 10.37 15.38%
EPS 0.82 0.83 0.79 0.72 0.72 0.76 0.75 6.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0577 0.0523 0.0502 0.0487 0.0472 0.00 0.0443 19.28%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.86 0.92 1.14 1.05 1.13 1.17 1.05 -
P/RPS 0.59 0.60 0.77 0.74 0.82 0.66 0.62 -3.25%
P/EPS 9.14 8.98 11.69 11.89 12.74 9.47 8.65 3.74%
EY 10.94 11.14 8.56 8.41 7.85 10.56 11.57 -3.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.43 1.84 1.75 1.95 0.00 1.46 -7.45%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 02/06/08 27/02/08 28/11/07 29/08/07 27/06/07 20/03/07 -
Price 0.65 0.89 1.00 1.13 0.98 1.06 1.09 -
P/RPS 0.44 0.58 0.68 0.80 0.71 0.60 0.65 -22.92%
P/EPS 6.91 8.69 10.25 12.80 11.05 8.58 8.98 -16.04%
EY 14.48 11.51 9.76 7.81 9.05 11.66 11.14 19.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.38 1.62 1.88 1.69 0.00 1.51 -25.05%

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