[PA] YoY Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 81.33%
YoY- 122.04%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 173,931 136,131 97,225 87,935 50,192 48,167 87,053 12.21%
PBT 19,209 9,967 2,913 2,321 -10,530 -1,460 472 85.35%
Tax 4,000 0 0 0 0 0 0 -
NP 23,209 9,967 2,913 2,321 -10,530 -1,460 472 91.29%
-
NP to SH 23,209 9,967 2,913 2,321 -10,530 -1,460 472 91.29%
-
Tax Rate -20.82% 0.00% 0.00% 0.00% - - 0.00% -
Total Cost 150,722 126,164 94,312 85,614 60,722 49,627 86,581 9.67%
-
Net Worth 201,360 147,259 125,442 10,416,766 102,703 86,002 89,174 14.52%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - 5,616 - - - - - -
Div Payout % - 56.35% - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 201,360 147,259 125,442 10,416,766 102,703 86,002 89,174 14.52%
NOSH 1,263,150 2,386,716 2,244,505 1,870,423 1,703,757 946,531 946,531 4.92%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 13.34% 7.32% 3.00% 2.64% -20.98% -3.03% 0.54% -
ROE 11.53% 6.77% 2.32% 0.02% -10.25% -1.70% 0.53% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 14.21 12.12 5.05 5.04 5.02 5.32 9.61 6.72%
EPS 1.90 0.89 0.15 0.13 -1.05 -0.16 0.05 83.25%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1645 0.1311 0.0652 5.97 0.1027 0.0949 0.0984 8.93%
Adjusted Per Share Value based on latest NOSH - 1,870,423
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 11.63 9.10 6.50 5.88 3.36 3.22 5.82 12.21%
EPS 1.55 0.67 0.19 0.16 -0.70 -0.10 0.03 92.87%
DPS 0.00 0.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1346 0.0985 0.0839 6.9643 0.0687 0.0575 0.0596 14.52%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.395 0.175 0.055 0.055 0.055 0.07 0.06 -
P/RPS 2.78 1.44 1.09 1.09 1.10 1.32 0.62 28.38%
P/EPS 20.83 19.72 36.33 41.35 -5.22 -43.45 115.20 -24.78%
EY 4.80 5.07 2.75 2.42 -19.14 -2.30 0.87 32.89%
DY 0.00 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.33 0.84 0.01 0.54 0.74 0.61 25.61%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 22/02/21 20/02/20 22/02/19 27/02/18 27/02/17 24/02/16 -
Price 0.42 0.535 0.065 0.055 0.08 0.07 0.065 -
P/RPS 2.96 4.41 1.29 1.09 1.59 1.32 0.68 27.75%
P/EPS 22.15 60.29 42.93 41.35 -7.60 -43.45 124.80 -25.01%
EY 4.51 1.66 2.33 2.42 -13.16 -2.30 0.80 33.37%
DY 0.00 0.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 4.08 1.00 0.01 0.78 0.74 0.66 25.24%

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