[PAOS] QoQ Annualized Quarter Result on 30-Nov-2016 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
24-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
30-Nov-2016 [#2]
Profit Trend
QoQ- -41.93%
YoY- -29.28%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 252,008 237,447 239,773 223,236 201,260 74,102 58,598 163.75%
PBT 3,304 2,588 2,525 3,392 5,040 5,403 4,493 -18.48%
Tax -1,260 -735 -606 -1,378 -1,572 -1,946 -1,842 -22.31%
NP 2,044 1,853 1,918 2,014 3,468 3,457 2,650 -15.85%
-
NP to SH 2,044 1,853 1,918 2,014 3,468 3,457 2,650 -15.85%
-
Tax Rate 38.14% 28.40% 24.00% 40.62% 31.19% 36.02% 41.00% -
Total Cost 249,964 235,594 237,854 221,222 197,792 70,645 55,948 170.52%
-
Net Worth 99,640 99,640 101,451 100,699 101,149 100,325 100,002 -0.24%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div 5,797 3,713 4,951 3,033 6,020 3,021 4,016 27.63%
Div Payout % 283.62% 200.42% 258.09% 150.60% 173.61% 87.41% 151.52% -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 99,640 99,640 101,451 100,699 101,149 100,325 100,002 -0.24%
NOSH 181,164 181,164 181,164 121,325 120,776 120,874 120,484 31.15%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 0.81% 0.78% 0.80% 0.90% 1.72% 4.67% 4.52% -
ROE 2.05% 1.86% 1.89% 2.00% 3.43% 3.45% 2.65% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 139.10 131.07 132.35 184.00 167.14 61.31 48.64 101.09%
EPS 1.12 1.02 1.05 1.66 2.88 2.86 2.20 -36.16%
DPS 3.20 2.05 2.73 2.50 5.00 2.50 3.33 -2.61%
NAPS 0.55 0.55 0.56 0.83 0.84 0.83 0.83 -23.93%
Adjusted Per Share Value based on latest NOSH - 116,666
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 139.62 131.55 132.84 123.68 111.50 41.05 32.46 163.78%
EPS 1.13 1.03 1.06 1.12 1.92 1.92 1.47 -16.04%
DPS 3.21 2.06 2.74 1.68 3.34 1.67 2.23 27.40%
NAPS 0.552 0.552 0.5621 0.5579 0.5604 0.5558 0.554 -0.24%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 0.505 0.56 0.545 1.15 1.03 0.70 0.62 -
P/RPS 0.36 0.43 0.41 0.63 0.62 1.14 1.27 -56.74%
P/EPS 44.76 54.75 51.46 69.28 35.76 24.48 28.18 36.01%
EY 2.23 1.83 1.94 1.44 2.80 4.09 3.55 -26.59%
DY 6.34 3.66 5.02 2.17 4.85 3.57 5.38 11.53%
P/NAPS 0.92 1.02 0.97 1.39 1.23 0.84 0.75 14.54%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 26/10/17 27/07/17 27/04/17 24/01/17 27/10/16 27/07/16 28/04/16 -
Price 0.49 0.57 0.60 0.58 1.31 0.90 0.705 -
P/RPS 0.35 0.43 0.45 0.32 0.78 1.47 1.45 -61.13%
P/EPS 43.43 55.73 56.65 34.94 45.49 31.47 32.05 22.38%
EY 2.30 1.79 1.77 2.86 2.20 3.18 3.12 -18.34%
DY 6.53 3.60 4.56 4.31 3.82 2.78 4.73 23.91%
P/NAPS 0.89 1.04 1.07 0.70 1.56 1.08 0.85 3.10%

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