[PA] YoY Cumulative Quarter 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- 110.2%
YoY- 108.98%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 356,989 295,130 207,374 148,758 127,824 81,509 73,648 30.07%
PBT 30,749 27,681 17,162 6,187 2,998 -13,337 -4,235 -
Tax -2,724 5,907 -1 -64 -68 0 0 -
NP 28,025 33,588 17,161 6,123 2,930 -13,337 -4,235 -
-
NP to SH 28,025 33,588 17,161 6,123 2,930 -13,337 -3,440 -
-
Tax Rate 8.86% -21.34% 0.01% 1.03% 2.27% - - -
Total Cost 328,964 261,542 190,213 142,635 124,894 94,846 77,883 27.12%
-
Net Worth 252,901 215,782 151,510 128,699 104,656 100,833 84,052 20.14%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - 5,700 - - - - -
Div Payout % - - 33.22% - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 252,901 215,782 151,510 128,699 104,656 100,833 84,052 20.14%
NOSH 1,493,551 1,269,568 1,193,628 2,244,505 1,870,423 1,703,757 946,531 7.89%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 7.85% 11.38% 8.28% 4.12% 2.29% -16.36% -5.75% -
ROE 11.08% 15.57% 11.33% 4.76% 2.80% -13.23% -4.09% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 26.10 23.74 18.19 7.37 7.16 6.62 7.78 22.34%
EPS 2.05 2.70 1.51 0.30 0.16 -1.00 -0.36 -
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.1849 0.1736 0.1329 0.0638 0.0586 0.0819 0.0888 12.99%
Adjusted Per Share Value based on latest NOSH - 2,244,505
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 23.72 19.61 13.78 9.89 8.49 5.42 4.89 30.09%
EPS 1.86 2.23 1.14 0.41 0.19 -0.89 -0.23 -
DPS 0.00 0.00 0.38 0.00 0.00 0.00 0.00 -
NAPS 0.1681 0.1434 0.1007 0.0855 0.0695 0.067 0.0559 20.13%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.285 0.38 0.475 0.045 0.05 0.07 0.075 -
P/RPS 1.09 1.60 2.61 0.61 0.70 1.06 0.96 2.13%
P/EPS 13.91 14.06 31.56 14.83 30.48 -6.46 -20.64 -
EY 7.19 7.11 3.17 6.75 3.28 -15.48 -4.85 -
DY 0.00 0.00 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.19 3.57 0.71 0.85 0.85 0.84 10.62%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 27/05/22 31/05/21 22/05/20 24/05/19 28/05/18 26/05/17 -
Price 0.255 0.295 0.455 0.055 0.055 0.06 0.08 -
P/RPS 0.98 1.24 2.50 0.75 0.77 0.91 1.03 -0.82%
P/EPS 12.45 10.92 30.23 18.12 33.52 -5.54 -22.01 -
EY 8.04 9.16 3.31 5.52 2.98 -18.05 -4.54 -
DY 0.00 0.00 1.10 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.70 3.42 0.86 0.94 0.73 0.90 7.38%

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