[PA] YoY 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- 29.59%
YoY- 99.63%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 150,657 133,848 112,821 73,370 53,894 43,933 21,297 38.53%
PBT 15,645 15,300 11,100 6,562 2,261 1,041 -7,231 -
Tax -4,293 -2,664 2,000 0 0 0 0 -
NP 11,352 12,636 13,100 6,562 2,261 1,041 -7,231 -
-
NP to SH 11,352 12,636 13,100 6,562 2,261 1,041 -7,231 -
-
Tax Rate 27.44% 17.41% -18.02% 0.00% 0.00% 0.00% - -
Total Cost 139,305 121,212 99,721 66,808 51,633 42,892 28,528 30.23%
-
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 % 65.78% - - 85.59% - - - -
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 7.53% 9.44% 11.61% 8.94% 4.20% 2.37% -33.95% -
ROE 3.97% 5.16% 6.51% 4.46% 1.80% 0.01% -7.04% -
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 10.09 10.08 9.22 6.53 2.80 2.52 2.13 29.57%
EPS 0.76 0.95 1.07 0.58 0.12 0.06 -0.72 -
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 10.01 8.89 7.50 4.88 3.58 2.92 1.42 38.45%
EPS 0.75 0.84 0.87 0.44 0.15 0.07 -0.48 -
DPS 0.50 0.00 0.00 0.37 0.00 0.00 0.00 -
NAPS 0.1901 0.1627 0.1338 0.0979 0.0834 6.9225 0.0683 18.59%
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 2.68 2.73 4.29 2.68 1.96 2.18 2.58 0.63%
P/EPS 35.52 28.91 36.91 29.96 46.80 92.19 -7.61 -
EY 2.82 3.46 2.71 3.34 2.14 1.08 -13.15 -
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 3.47 3.32 4.56 8.19 2.32 2.18 3.76 -1.32%
P/EPS 46.05 35.22 39.25 91.58 55.31 92.19 -11.06 -
EY 2.17 2.84 2.55 1.09 1.81 1.08 -9.04 -
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