[PAOS] QoQ Annualized Quarter Result on 30-Nov-2018 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
24-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
30-Nov-2018 [#2]
Profit Trend
QoQ- 11.39%
YoY- 54.39%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 233,864 326,700 364,158 391,762 370,208 279,529 272,442 -9.65%
PBT -900 1,637 2,665 3,556 3,344 1,486 1,736 -
Tax -516 -894 -1,209 -1,444 -1,448 -631 -966 -34.09%
NP -1,416 743 1,456 2,112 1,896 855 769 -
-
NP to SH -1,416 743 1,456 2,112 1,896 855 769 -
-
Tax Rate - 54.61% 45.37% 40.61% 43.30% 42.46% 55.65% -
Total Cost 235,280 325,957 362,702 389,650 368,312 278,674 271,673 -9.11%
-
Net Worth 96,016 96,016 97,828 97,828 99,640 99,640 97,828 -1.23%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div 5,797 2,898 3,864 2,898 5,797 1,449 1,932 107.61%
Div Payout % 0.00% 390.12% 265.44% 137.25% 305.76% 169.51% 251.18% -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 96,016 96,016 97,828 97,828 99,640 99,640 97,828 -1.23%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin -0.61% 0.23% 0.40% 0.54% 0.51% 0.31% 0.28% -
ROE -1.47% 0.77% 1.49% 2.16% 1.90% 0.86% 0.79% -
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 129.09 180.33 201.01 216.25 204.35 154.30 150.38 -9.65%
EPS -0.80 0.41 0.80 1.16 1.04 0.47 0.43 -
DPS 3.20 1.60 2.13 1.60 3.20 0.80 1.07 107.16%
NAPS 0.53 0.53 0.54 0.54 0.55 0.55 0.54 -1.23%
Adjusted Per Share Value based on latest NOSH - 181,164
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 129.56 181.00 201.75 217.04 205.10 154.86 150.94 -9.65%
EPS -0.78 0.41 0.81 1.17 1.05 0.47 0.43 -
DPS 3.21 1.61 2.14 1.61 3.21 0.80 1.07 107.59%
NAPS 0.5319 0.5319 0.542 0.542 0.552 0.552 0.542 -1.24%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.385 0.35 0.325 0.355 0.35 0.39 0.39 -
P/RPS 0.30 0.19 0.16 0.16 0.17 0.25 0.26 9.98%
P/EPS -49.26 85.34 40.44 30.45 33.44 82.64 91.84 -
EY -2.03 1.17 2.47 3.28 2.99 1.21 1.09 -
DY 8.31 4.57 6.56 4.51 9.14 2.05 2.74 109.10%
P/NAPS 0.73 0.66 0.60 0.66 0.64 0.71 0.72 0.92%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 24/10/19 25/07/19 26/04/19 24/01/19 25/10/18 26/07/18 25/04/18 -
Price 0.37 0.38 0.38 0.34 0.36 0.345 0.435 -
P/RPS 0.29 0.21 0.19 0.16 0.18 0.22 0.29 0.00%
P/EPS -47.34 92.65 47.28 29.16 34.40 73.10 102.43 -
EY -2.11 1.08 2.11 3.43 2.91 1.37 0.98 -
DY 8.65 4.21 5.61 4.71 8.89 2.32 2.45 131.33%
P/NAPS 0.70 0.72 0.70 0.63 0.65 0.63 0.81 -9.24%

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