[PA] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 129.59%
YoY- 132.86%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 280,077 272,179 173,931 136,131 97,225 87,935 50,192 33.16%
PBT 27,552 30,450 19,209 9,967 2,913 2,321 -10,530 -
Tax -7,538 -2,664 4,000 0 0 0 0 -
NP 20,014 27,786 23,209 9,967 2,913 2,321 -10,530 -
-
NP to SH 20,014 27,786 23,209 9,967 2,913 2,321 -10,530 -
-
Tax Rate 27.36% 8.75% -20.82% 0.00% 0.00% 0.00% - -
Total Cost 260,063 244,393 150,722 126,164 94,312 85,614 60,722 27.42%
-
Net Worth 286,015 244,823 201,360 147,259 125,442 10,416,766 102,703 18.60%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 7,467 - - 5,616 - - - -
Div Payout % 37.31% - - 56.35% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 286,015 244,823 201,360 147,259 125,442 10,416,766 102,703 18.60%
NOSH 1,493,551 1,493,551 1,263,150 2,386,716 2,244,505 1,870,423 1,703,757 -2.16%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.15% 10.21% 13.34% 7.32% 3.00% 2.64% -20.98% -
ROE 7.00% 11.35% 11.53% 6.77% 2.32% 0.02% -10.25% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 18.75 20.49 14.21 12.12 5.05 5.04 5.02 24.54%
EPS 1.34 2.09 1.90 0.89 0.15 0.13 -1.05 -
DPS 0.50 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.1915 0.1843 0.1645 0.1311 0.0652 5.97 0.1027 10.93%
Adjusted Per Share Value based on latest NOSH - 1,263,150
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 18.73 18.20 11.63 9.10 6.50 5.88 3.36 33.14%
EPS 1.34 1.86 1.55 0.67 0.19 0.16 -0.70 -
DPS 0.50 0.00 0.00 0.38 0.00 0.00 0.00 -
NAPS 0.1913 0.1637 0.1347 0.0985 0.0839 6.9657 0.0687 18.60%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.27 0.275 0.395 0.175 0.055 0.055 0.055 -
P/RPS 1.44 1.34 2.78 1.44 1.09 1.09 1.10 4.58%
P/EPS 20.15 13.15 20.83 19.72 36.33 41.35 -5.22 -
EY 4.96 7.61 4.80 5.07 2.75 2.42 -19.14 -
DY 1.85 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 1.41 1.49 2.40 1.33 0.84 0.01 0.54 17.33%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 21/02/23 25/02/22 22/02/21 20/02/20 22/02/19 27/02/18 -
Price 0.35 0.335 0.42 0.535 0.065 0.055 0.08 -
P/RPS 1.87 1.64 2.96 4.41 1.29 1.09 1.59 2.73%
P/EPS 26.12 16.02 22.15 60.29 42.93 41.35 -7.60 -
EY 3.83 6.24 4.51 1.66 2.33 2.42 -13.16 -
DY 1.43 0.00 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 1.83 1.82 2.55 4.08 1.00 0.01 0.78 15.26%

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