[PA] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 2.4%
YoY- 31.84%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 179,479 171,808 168,036 163,043 155,167 145,150 137,790 19.21%
PBT 13,828 12,812 12,851 13,689 13,302 12,523 11,479 13.17%
Tax -1,965 -2,090 -2,065 -2,253 -2,134 -2,028 -1,880 2.98%
NP 11,863 10,722 10,786 11,436 11,168 10,495 9,599 15.11%
-
NP to SH 11,863 10,722 10,786 11,436 11,168 10,495 9,599 15.11%
-
Tax Rate 14.21% 16.31% 16.07% 16.46% 16.04% 16.19% 16.38% -
Total Cost 167,616 161,086 157,250 151,607 143,999 134,655 128,191 19.51%
-
Net Worth 75,147 72,853 70,558 0 66,212 0 0 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 75,147 72,853 70,558 0 66,212 0 0 -
NOSH 121,597 121,422 121,651 92,538 91,961 92,044 88,350 23.65%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.61% 6.24% 6.42% 7.01% 7.20% 7.23% 6.97% -
ROE 15.79% 14.72% 15.29% 0.00% 16.87% 0.00% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 147.60 141.50 138.13 176.19 168.73 157.70 155.96 -3.59%
EPS 9.76 8.83 8.87 12.36 12.14 11.40 10.86 -6.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.618 0.60 0.58 0.00 0.72 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 92,538
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.97 11.46 11.21 10.87 10.35 9.68 9.19 19.20%
EPS 0.79 0.72 0.72 0.76 0.74 0.70 0.64 15.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0501 0.0486 0.0471 0.00 0.0442 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.14 1.05 1.13 1.17 1.05 0.70 0.71 -
P/RPS 0.77 0.74 0.82 0.66 0.62 0.44 0.46 40.84%
P/EPS 11.69 11.89 12.74 9.47 8.65 6.14 6.53 47.27%
EY 8.56 8.41 7.85 10.56 11.57 16.29 15.30 -32.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.75 1.95 0.00 1.46 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 28/11/07 29/08/07 27/06/07 20/03/07 - - -
Price 1.00 1.13 0.98 1.06 1.09 0.00 0.00 -
P/RPS 0.68 0.80 0.71 0.60 0.65 0.00 0.00 -
P/EPS 10.25 12.80 11.05 8.58 8.98 0.00 0.00 -
EY 9.76 7.81 9.05 11.66 11.14 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.88 1.69 0.00 1.51 0.00 0.00 -

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