[PA] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 28.97%
YoY- 196.89%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 517,680 553,324 244,440 251,044 173,324 176,012 115,580 28.37%
PBT 47,628 60,600 32,436 13,620 2,608 5,120 -13,196 -
Tax -12,980 0 8,000 0 0 0 0 -
NP 34,648 60,600 40,436 13,620 2,608 5,120 -13,196 -
-
NP to SH 34,648 60,600 40,436 13,620 2,608 5,120 -13,196 -
-
Tax Rate 27.25% 0.00% -24.66% 0.00% 0.00% 0.00% - -
Total Cost 483,032 492,724 204,004 237,424 170,716 170,892 128,776 24.63%
-
Net Worth 281,682 230,799 191,229 135,153 106,349 95,534 71,997 25.51%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 281,682 230,799 191,229 135,153 106,349 95,534 71,997 25.51%
NOSH 1,493,551 1,384,156 1,243,937 2,244,505 1,870,423 1,703,757 946,531 7.89%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.69% 10.95% 16.54% 5.43% 1.50% 2.91% -11.42% -
ROE 12.30% 26.26% 21.15% 10.08% 2.45% 5.36% -18.33% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 36.11 43.08 20.52 11.39 9.27 10.94 11.67 20.70%
EPS 2.40 4.88 3.40 0.60 0.12 0.32 -1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1965 0.1797 0.1605 0.0613 0.0569 0.0594 0.0727 18.01%
Adjusted Per Share Value based on latest NOSH - 1,243,937
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 34.61 36.99 16.34 16.78 11.59 11.77 7.73 28.36%
EPS 2.32 4.05 2.70 0.91 0.17 0.34 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1883 0.1543 0.1278 0.0904 0.0711 0.0639 0.0481 25.52%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.24 0.255 0.42 0.08 0.055 0.05 0.06 -
P/RPS 0.66 0.59 2.05 0.70 0.59 0.46 0.51 4.38%
P/EPS 9.93 5.40 12.38 12.95 39.42 15.71 -4.50 -
EY 10.07 18.50 8.08 7.72 2.54 6.37 -22.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.42 2.62 1.31 0.97 0.84 0.83 6.62%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 22/11/22 23/11/21 23/11/20 27/11/19 29/11/18 24/11/17 -
Price 0.275 0.255 0.41 0.15 0.07 0.065 0.045 -
P/RPS 0.76 0.59 2.00 1.32 0.75 0.59 0.39 11.75%
P/EPS 11.38 5.40 12.08 24.28 50.17 20.42 -3.38 -
EY 8.79 18.50 8.28 4.12 1.99 4.90 -29.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.42 2.55 2.45 1.23 1.09 0.62 14.53%

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