[PA] YoY Quarter Result on 31-Dec-2019 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 246.78%
YoY- 117.2%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 133,848 112,821 73,370 53,894 43,933 21,297 24,414 32.77%
PBT 15,300 11,100 6,562 2,261 1,041 -7,231 342 88.35%
Tax -2,664 2,000 0 0 0 0 0 -
NP 12,636 13,100 6,562 2,261 1,041 -7,231 342 82.45%
-
NP to SH 12,636 13,100 6,562 2,261 1,041 -7,231 342 82.45%
-
Tax Rate 17.41% -18.02% 0.00% 0.00% 0.00% - 0.00% -
Total Cost 121,212 99,721 66,808 51,633 42,892 28,528 24,072 30.90%
-
Net Worth 244,823 201,360 147,259 125,442 10,416,766 102,703 86,002 19.03%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - 5,616 - - - - -
Div Payout % - - 85.59% - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 244,823 201,360 147,259 125,442 10,416,766 102,703 86,002 19.03%
NOSH 1,493,551 1,263,150 2,386,716 2,244,505 1,870,423 1,703,757 946,531 7.89%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 9.44% 11.61% 8.94% 4.20% 2.37% -33.95% 1.40% -
ROE 5.16% 6.51% 4.46% 1.80% 0.01% -7.04% 0.40% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 10.08 9.22 6.53 2.80 2.52 2.13 2.69 24.61%
EPS 0.95 1.07 0.58 0.12 0.06 -0.72 0.04 69.50%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.1843 0.1645 0.1311 0.0652 5.97 0.1027 0.0949 11.69%
Adjusted Per Share Value based on latest NOSH - 2,244,505
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 8.89 7.50 4.88 3.58 2.92 1.42 1.62 32.79%
EPS 0.84 0.87 0.44 0.15 0.07 -0.48 0.02 86.38%
DPS 0.00 0.00 0.37 0.00 0.00 0.00 0.00 -
NAPS 0.1627 0.1338 0.0979 0.0834 6.9225 0.0683 0.0572 19.02%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.275 0.395 0.175 0.055 0.055 0.055 0.07 -
P/RPS 2.73 4.29 2.68 1.96 2.18 2.58 2.60 0.81%
P/EPS 28.91 36.91 29.96 46.80 92.19 -7.61 185.49 -26.63%
EY 3.46 2.71 3.34 2.14 1.08 -13.15 0.54 36.26%
DY 0.00 0.00 2.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 2.40 1.33 0.84 0.01 0.54 0.74 12.36%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 21/02/23 25/02/22 22/02/21 20/02/20 22/02/19 27/02/18 27/02/17 -
Price 0.335 0.42 0.535 0.065 0.055 0.08 0.07 -
P/RPS 3.32 4.56 8.19 2.32 2.18 3.76 2.60 4.15%
P/EPS 35.22 39.25 91.58 55.31 92.19 -11.06 185.49 -24.17%
EY 2.84 2.55 1.09 1.81 1.08 -9.04 0.54 31.85%
DY 0.00 0.00 0.93 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.55 4.08 1.00 0.01 0.78 0.74 16.17%

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