[PAOS] QoQ Annualized Quarter Result on 28-Feb-2018 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
25-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
28-Feb-2018 [#3]
Profit Trend
QoQ- -43.76%
YoY- -59.9%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 391,762 370,208 279,529 272,442 262,610 252,008 237,447 39.58%
PBT 3,556 3,344 1,486 1,736 2,556 3,304 2,588 23.57%
Tax -1,444 -1,448 -631 -966 -1,188 -1,260 -735 56.79%
NP 2,112 1,896 855 769 1,368 2,044 1,853 9.10%
-
NP to SH 2,112 1,896 855 769 1,368 2,044 1,853 9.10%
-
Tax Rate 40.61% 43.30% 42.46% 55.65% 46.48% 38.14% 28.40% -
Total Cost 389,650 368,312 278,674 271,673 261,242 249,964 235,594 39.81%
-
Net Worth 97,828 99,640 99,640 97,828 99,640 99,640 99,640 -1.21%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div 2,898 5,797 1,449 1,932 2,898 5,797 3,713 -15.21%
Div Payout % 137.25% 305.76% 169.51% 251.18% 211.89% 283.62% 200.42% -
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 97,828 99,640 99,640 97,828 99,640 99,640 99,640 -1.21%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 0.54% 0.51% 0.31% 0.28% 0.52% 0.81% 0.78% -
ROE 2.16% 1.90% 0.86% 0.79% 1.37% 2.05% 1.86% -
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 216.25 204.35 154.30 150.38 144.96 139.10 131.07 39.58%
EPS 1.16 1.04 0.47 0.43 0.76 1.12 1.02 8.94%
DPS 1.60 3.20 0.80 1.07 1.60 3.20 2.05 -15.21%
NAPS 0.54 0.55 0.55 0.54 0.55 0.55 0.55 -1.21%
Adjusted Per Share Value based on latest NOSH - 181,164
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 217.04 205.10 154.86 150.94 145.49 139.62 131.55 39.58%
EPS 1.17 1.05 0.47 0.43 0.76 1.13 1.03 8.85%
DPS 1.61 3.21 0.80 1.07 1.61 3.21 2.06 -15.13%
NAPS 0.542 0.552 0.552 0.542 0.552 0.552 0.552 -1.21%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.355 0.35 0.39 0.39 0.45 0.505 0.56 -
P/RPS 0.16 0.17 0.25 0.26 0.31 0.36 0.43 -48.23%
P/EPS 30.45 33.44 82.64 91.84 59.59 44.76 54.75 -32.34%
EY 3.28 2.99 1.21 1.09 1.68 2.23 1.83 47.50%
DY 4.51 9.14 2.05 2.74 3.56 6.34 3.66 14.92%
P/NAPS 0.66 0.64 0.71 0.72 0.82 0.92 1.02 -25.16%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 24/01/19 25/10/18 26/07/18 25/04/18 25/01/18 26/10/17 27/07/17 -
Price 0.34 0.36 0.345 0.435 0.42 0.49 0.57 -
P/RPS 0.16 0.18 0.22 0.29 0.29 0.35 0.43 -48.23%
P/EPS 29.16 34.40 73.10 102.43 55.62 43.43 55.73 -35.04%
EY 3.43 2.91 1.37 0.98 1.80 2.30 1.79 54.21%
DY 4.71 8.89 2.32 2.45 3.81 6.53 3.60 19.60%
P/NAPS 0.63 0.65 0.63 0.81 0.76 0.89 1.04 -28.38%

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