[PA] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 52.49%
YoY- 361.87%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 241,073 221,597 202,167 186,045 174,402 164,441 165,113 28.55%
PBT 16,335 12,034 9,281 7,678 5,077 3,857 4,485 135.79%
Tax -161 -161 -161 -143 -147 -147 -147 6.22%
NP 16,174 11,873 9,120 7,535 4,930 3,710 4,338 139.48%
-
NP to SH 16,174 11,873 9,120 7,568 4,963 3,743 4,371 138.28%
-
Tax Rate 0.99% 1.34% 1.73% 1.86% 2.90% 3.81% 3.28% -
Total Cost 224,899 209,724 193,047 178,510 169,472 160,731 160,775 24.95%
-
Net Worth 147,259 135,153 131,694 128,699 125,442 106,349 105,812 24.52%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 5,616 - - - - - - -
Div Payout % 34.72% - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 147,259 135,153 131,694 128,699 125,442 106,349 105,812 24.52%
NOSH 2,386,716 2,244,505 2,244,505 2,244,505 2,244,505 1,870,423 1,870,423 17.55%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.71% 5.36% 4.51% 4.05% 2.83% 2.26% 2.63% -
ROE 10.98% 8.78% 6.93% 5.88% 3.96% 3.52% 4.13% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 21.46 10.05 9.58 9.22 9.06 8.80 9.03 77.61%
EPS 1.44 0.54 0.43 0.38 0.26 0.20 0.24 228.40%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1311 0.0613 0.0624 0.0638 0.0652 0.0569 0.0579 72.00%
Adjusted Per Share Value based on latest NOSH - 2,244,505
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 16.02 14.73 13.44 12.36 11.59 10.93 10.97 28.56%
EPS 1.07 0.79 0.61 0.50 0.33 0.25 0.29 137.83%
DPS 0.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0979 0.0898 0.0875 0.0855 0.0834 0.0707 0.0703 24.58%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.175 0.08 0.055 0.045 0.055 0.055 0.05 -
P/RPS 0.82 0.80 0.57 0.49 0.61 0.63 0.55 30.34%
P/EPS 12.15 14.86 12.73 11.99 21.32 27.46 20.90 -30.23%
EY 8.23 6.73 7.86 8.34 4.69 3.64 4.78 43.41%
DY 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.31 0.88 0.71 0.84 0.97 0.86 33.55%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 23/11/20 24/08/20 22/05/20 20/02/20 27/11/19 22/08/19 -
Price 0.535 0.15 0.09 0.055 0.065 0.07 0.055 -
P/RPS 2.49 1.49 0.94 0.60 0.72 0.80 0.61 154.32%
P/EPS 37.16 27.85 20.83 14.66 25.20 34.95 23.00 37.48%
EY 2.69 3.59 4.80 6.82 3.97 2.86 4.35 -27.31%
DY 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 2.45 1.44 0.86 1.00 1.23 0.95 163.05%

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