[PAOS] QoQ Annualized Quarter Result on 31-May-2016 [#4] | Financial Results | I3investor

[PAOS] QoQ Annualized Quarter Result on 31-May-2016 [#4]

Stock

[PAOS] PAOS HOLDINGS BHD

Announcement Date

27-Jul-2016

Admission Sponsor

-

Sponsor

-

Financial Year

31-May-2016

Quarter

31-May-2016 [#4]

Profit Trend

QoQ- 30.42%

YoY- 97.66%

Quarter Report

PHB-BURSA 4QTR 2016.pdf

PHB MFRS-4QTR 2016 (A) (2).pdf

PAOS's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	CAGR
Annualized Quarter Result
Revenue	239,773	223,236	201,260	74,102	58,598	58,716	60,716	150.05%
YoY %	7.41%	10.92%	171.60%	26.46%	-0.20%	-3.29%	-	-
Horiz. %	394.91%	367.67%	331.48%	122.05%	96.51%	96.71%	100.00%	-
PBT	2,525	3,392	5,040	5,403	4,493	4,484	3,076	-12.34%
YoY %	-25.56%	-32.70%	-6.72%	20.25%	0.20%	45.77%	-	-
Horiz. %	82.09%	110.27%	163.85%	175.65%	146.07%	145.77%	100.00%	-
Tax	-606	-1,378	-1,572	-1,946	-1,842	-1,636	-1,276	-39.15%
YoY %	56.02%	12.34%	19.22%	-5.65%	-12.59%	-28.21%	-	-
Horiz. %	47.49%	107.99%	123.20%	152.51%	144.36%	128.21%	100.00%	-
NP	1,918	2,014	3,468	3,457	2,650	2,848	1,800	4.32%
YoY %	-4.77%	-41.93%	0.32%	30.45%	-6.95%	58.22%	-	-
Horiz. %	106.56%	111.89%	192.67%	192.06%	147.22%	158.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,918	2,014	3,468	3,457	2,650	2,848	1,800	4.32%
YoY %	-4.77%	-41.93%	0.32%	30.45%	-6.95%	58.22%	-	-
Horiz. %	106.56%	111.89%	192.67%	192.06%	147.22%	158.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.00%	40.62%	31.19%	36.02%	41.00%	36.49%	41.48%	-
YoY %	-40.92%	30.23%	-13.41%	-12.15%	12.36%	-12.03%	-	-
Horiz. %	57.86%	97.93%	75.19%	86.84%	98.84%	87.97%	100.00%	-
Total Cost	237,854	221,222	197,792	70,645	55,948	55,868	58,916	153.75%
YoY %	7.52%	11.85%	179.98%	26.27%	0.14%	-5.17%	-	-
Horiz. %	403.72%	375.49%	335.72%	119.91%	94.96%	94.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,451	100,699	101,149	100,325	100,002	100,162	100,945	0.33%
YoY %	0.75%	-0.44%	0.82%	0.32%	-0.16%	-0.78%	-	-
Horiz. %	100.50%	99.76%	100.20%	99.39%	99.07%	99.22%	100.00%	-

	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	CAGR
Dividend
Div	4,951	3,033	6,020	3,021	4,016	3,016	6,081	-12.81%
YoY %	63.24%	-49.62%	99.27%	-24.78%	33.16%	-50.40%	-	-
Horiz. %	81.42%	49.88%	99.00%	49.68%	66.04%	49.60%	100.00%	-
Div Payout %	258.09%	150.60%	173.61%	87.41%	151.52%	105.93%	337.84%	-
YoY %	71.37%	-13.25%	98.62%	-42.31%	43.04%	-68.64%	-	-
Horiz. %	76.39%	44.58%	51.39%	25.87%	44.85%	31.36%	100.00%	-

	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	CAGR
Equity
Net Worth	101,451	100,699	101,149	100,325	100,002	100,162	100,945	0.33%
YoY %	0.75%	-0.44%	0.82%	0.32%	-0.16%	-0.78%	-	-
Horiz. %	100.50%	99.76%	100.20%	99.39%	99.07%	99.22%	100.00%	-
NOSH	181,164	121,325	120,776	120,874	120,484	120,677	121,621	30.46%
YoY %	49.32%	0.45%	-0.08%	0.32%	-0.16%	-0.78%	-	-
Horiz. %	148.96%	99.76%	99.31%	99.39%	99.07%	99.22%	100.00%	-

	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	CAGR
Ratio Analysis
NP Margin	0.80%	0.90%	1.72%	4.67%	4.52%	4.85%	2.96%	-
YoY %	-11.11%	-47.67%	-63.17%	3.32%	-6.80%	63.85%	-	-
Horiz. %	27.03%	30.41%	58.11%	157.77%	152.70%	163.85%	100.00%	-
ROE	1.89%	2.00%	3.43%	3.45%	2.65%	2.84%	1.78%	-
YoY %	-5.50%	-41.69%	-0.58%	30.19%	-6.69%	59.55%	-	-
Horiz. %	106.18%	112.36%	192.70%	193.82%	148.88%	159.55%	100.00%	-

	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	CAGR
Per Share
RPS	132.35	184.00	167.14	61.31	48.64	48.66	49.92	91.67%
YoY %	-28.07%	10.09%	172.61%	26.05%	-0.04%	-2.52%	-	-
Horiz. %	265.12%	368.59%	334.82%	122.82%	97.44%	97.48%	100.00%	-
EPS	1.05	1.66	2.88	2.86	2.20	2.36	1.48	-20.47%
YoY %	-36.75%	-42.36%	0.70%	30.00%	-6.78%	59.46%	-	-
Horiz. %	70.95%	112.16%	194.59%	193.24%	148.65%	159.46%	100.00%	-
DPS	2.73	2.50	5.00	2.50	3.33	2.50	5.00	-33.22%
YoY %	9.20%	-50.00%	100.00%	-24.92%	33.20%	-50.00%	-	-
Horiz. %	54.60%	50.00%	100.00%	50.00%	66.60%	50.00%	100.00%	-
NAPS	0.56	0.83	0.84	0.83	0.83	0.83	0.83	-23.09%
YoY %	-32.53%	-1.19%	1.20%	0.00%	0.00%	0.00%	-	-
Horiz. %	67.47%	100.00%	101.20%	100.00%	100.00%	100.00%	100.00%	-

	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	CAGR
Adjusted Per Share Value based on latest NOSH - 120,327
RPS	132.35	123.22	111.09	40.90	32.35	32.41	33.51	150.07%
YoY %	7.41%	10.92%	171.61%	26.43%	-0.19%	-3.28%	-	-
Horiz. %	394.96%	367.71%	331.51%	122.05%	96.54%	96.72%	100.00%	-
EPS	1.05	1.11	1.91	1.91	1.46	1.57	0.99	4.00%
YoY %	-5.41%	-41.88%	0.00%	30.82%	-7.01%	58.59%	-	-
Horiz. %	106.06%	112.12%	192.93%	192.93%	147.47%	158.59%	100.00%	-
DPS	2.73	1.67	3.32	1.67	2.22	1.67	3.36	-12.93%
YoY %	63.47%	-49.70%	98.80%	-24.77%	32.93%	-50.30%	-	-
Horiz. %	81.25%	49.70%	98.81%	49.70%	66.07%	49.70%	100.00%	-
NAPS	0.56	0.5558	0.5583	0.5538	0.552	0.5529	0.5572	0.33%
YoY %	0.76%	-0.45%	0.81%	0.33%	-0.16%	-0.77%	-	-
Horiz. %	100.50%	99.75%	100.20%	99.39%	99.07%	99.23%	100.00%	-

	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/17	30/11/16	30/08/16	31/05/16	29/02/16	30/11/15	28/08/15	-
Price	0.545	1.15	1.03	0.70	0.62	0.74	0.67	-
P/RPS	0.41	0.63	0.62	1.14	1.27	1.52	1.34	-54.62%
YoY %	-34.92%	1.61%	-45.61%	-10.24%	-16.45%	13.43%	-	-
Horiz. %	30.60%	47.01%	46.27%	85.07%	94.78%	113.43%	100.00%	-
P/EPS	51.46	69.28	35.76	24.48	28.18	31.36	45.27	8.92%
YoY %	-25.72%	93.74%	46.08%	-13.13%	-10.14%	-30.73%	-	-
Horiz. %	113.67%	153.04%	78.99%	54.08%	62.25%	69.27%	100.00%	-
EY	1.94	1.44	2.80	4.09	3.55	3.19	2.21	-8.32%
YoY %	34.72%	-48.57%	-31.54%	15.21%	11.29%	44.34%	-	-
Horiz. %	87.78%	65.16%	126.70%	185.07%	160.63%	144.34%	100.00%	-
DY	5.02	2.17	4.85	3.57	5.38	3.38	7.46	-23.22%
YoY %	131.34%	-55.26%	35.85%	-33.64%	59.17%	-54.69%	-	-
Horiz. %	67.29%	29.09%	65.01%	47.86%	72.12%	45.31%	100.00%	-
P/NAPS	0.97	1.39	1.23	0.84	0.75	0.89	0.81	12.78%
YoY %	-30.22%	13.01%	46.43%	12.00%	-15.73%	9.88%	-	-
Horiz. %	119.75%	171.60%	151.85%	103.70%	92.59%	109.88%	100.00%	-

	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	CAGR
Price Multiplier on Announcement Date
Date	27/04/17	24/01/17	27/10/16	27/07/16	28/04/16	26/01/16	27/10/15	-
Price	0.60	0.58	1.31	0.90	0.705	0.62	0.72	-
P/RPS	0.45	0.32	0.78	1.47	1.45	1.27	1.44	-53.98%
YoY %	40.62%	-58.97%	-46.94%	1.38%	14.17%	-11.81%	-	-
Horiz. %	31.25%	22.22%	54.17%	102.08%	100.69%	88.19%	100.00%	-
P/EPS	56.65	34.94	45.49	31.47	32.05	26.27	48.65	10.69%
YoY %	62.14%	-23.19%	44.55%	-1.81%	22.00%	-46.00%	-	-
Horiz. %	116.44%	71.82%	93.50%	64.69%	65.88%	54.00%	100.00%	-
EY	1.77	2.86	2.20	3.18	3.12	3.81	2.06	-9.62%
YoY %	-38.11%	30.00%	-30.82%	1.92%	-18.11%	84.95%	-	-
Horiz. %	85.92%	138.83%	106.80%	154.37%	151.46%	184.95%	100.00%	-
DY	4.56	4.31	3.82	2.78	4.73	4.03	6.94	-24.43%
YoY %	5.80%	12.83%	37.41%	-41.23%	17.37%	-41.93%	-	-
Horiz. %	65.71%	62.10%	55.04%	40.06%	68.16%	58.07%	100.00%	-
P/NAPS	1.07	0.70	1.56	1.08	0.85	0.75	0.87	14.80%
YoY %	52.86%	-55.13%	44.44%	27.06%	13.33%	-13.79%	-	-
Horiz. %	122.99%	80.46%	179.31%	124.14%	97.70%	86.21%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 15:50:00

EMA 5

10 Mins

SELL

2024-05-20 15:50:00

ADX

10 Mins

SELL

2024-05-20 15:35:00

EMA 5

5 Mins

SELL

2024-05-20 15:35:00

ADX

5 Mins

SELL

2024-05-20 15:00:00

TURTLE SYSTEM 20

Hourly

SELL

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Good Articles to Share

白手起家到亚洲糖王！被大马政府针对，被分走资产？郭鹤年是怎么炼成的？【#课本不会教的历史 EP16】

2

save malaysia!

Data centre-linked stocks gain traction on news flow

3

save malaysia!

FBM KLCI expected to breach 1,620 resistance level next week on bullish momentum

4

save malaysia!

Anwar denies there is pressure to stop Najib’s ongoing corruption cases

5

THE INVESTMENT APPROACH OF CALVIN TAN

NOTION VTEC: 4 ENGINES OF GROWTH FIRING UP IN UNISON: HDD (Hard Disk Drive), DIGITAL CAMERA, EMS, PPE N95 FACE MASKS, Calvin Tan

6

save malaysia!

Malaysia's growth momentum to persist in coming quarters?

7

save malaysia!

Anwar: Malaysia has no issues with China, unaffected by US pressure

8

南洋 - 凭单专栏/温世麟

杠杆比率低诺申新凭单上市暴涨/温世麟

Hot Stocks Today >

1

TASCO BERHAD

1000

2

MALAYSIA BUILDING SOCIETY BHD

338

3

MALAYSIAN PACIFIC INDUSTRIES

338

4

PERAK TRANSIT BERHAD

304

5

HONG LEONG INDUSTRIES BHD

292

6

TOP GLOVE CORPORATION BHD

278

7

YTL POWER INTERNATIONAL BHD

257

8

NOTION VTEC BHD

243

9

DAGANG NEXCHANGE BERHAD

239

10

PUBLIC BANK BHD

235

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

0.005

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....