[PAOS] QoQ Annualized Quarter Result on 31-May-2018 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
26-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
31-May-2018 [#4]
Profit Trend
QoQ- 11.14%
YoY- -53.86%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 364,158 391,762 370,208 279,529 272,442 262,610 252,008 27.90%
PBT 2,665 3,556 3,344 1,486 1,736 2,556 3,304 -13.38%
Tax -1,209 -1,444 -1,448 -631 -966 -1,188 -1,260 -2.72%
NP 1,456 2,112 1,896 855 769 1,368 2,044 -20.28%
-
NP to SH 1,456 2,112 1,896 855 769 1,368 2,044 -20.28%
-
Tax Rate 45.37% 40.61% 43.30% 42.46% 55.65% 46.48% 38.14% -
Total Cost 362,702 389,650 368,312 278,674 271,673 261,242 249,964 28.25%
-
Net Worth 97,828 97,828 99,640 99,640 97,828 99,640 99,640 -1.21%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div 3,864 2,898 5,797 1,449 1,932 2,898 5,797 -23.75%
Div Payout % 265.44% 137.25% 305.76% 169.51% 251.18% 211.89% 283.62% -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 97,828 97,828 99,640 99,640 97,828 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
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 0.40% 0.54% 0.51% 0.31% 0.28% 0.52% 0.81% -
ROE 1.49% 2.16% 1.90% 0.86% 0.79% 1.37% 2.05% -
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 201.01 216.25 204.35 154.30 150.38 144.96 139.10 27.90%
EPS 0.80 1.16 1.04 0.47 0.43 0.76 1.12 -20.14%
DPS 2.13 1.60 3.20 0.80 1.07 1.60 3.20 -23.82%
NAPS 0.54 0.54 0.55 0.55 0.54 0.55 0.55 -1.21%
Adjusted Per Share Value based on latest NOSH - 181,164
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 201.75 217.04 205.10 154.86 150.94 145.49 139.62 27.89%
EPS 0.81 1.17 1.05 0.47 0.43 0.76 1.13 -19.95%
DPS 2.14 1.61 3.21 0.80 1.07 1.61 3.21 -23.74%
NAPS 0.542 0.542 0.552 0.552 0.542 0.552 0.552 -1.21%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.325 0.355 0.35 0.39 0.39 0.45 0.505 -
P/RPS 0.16 0.16 0.17 0.25 0.26 0.31 0.36 -41.84%
P/EPS 40.44 30.45 33.44 82.64 91.84 59.59 44.76 -6.55%
EY 2.47 3.28 2.99 1.21 1.09 1.68 2.23 7.07%
DY 6.56 4.51 9.14 2.05 2.74 3.56 6.34 2.30%
P/NAPS 0.60 0.66 0.64 0.71 0.72 0.82 0.92 -24.85%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 26/04/19 24/01/19 25/10/18 26/07/18 25/04/18 25/01/18 26/10/17 -
Price 0.38 0.34 0.36 0.345 0.435 0.42 0.49 -
P/RPS 0.19 0.16 0.18 0.22 0.29 0.29 0.35 -33.52%
P/EPS 47.28 29.16 34.40 73.10 102.43 55.62 43.43 5.84%
EY 2.11 3.43 2.91 1.37 0.98 1.80 2.30 -5.60%
DY 5.61 4.71 8.89 2.32 2.45 3.81 6.53 -9.65%
P/NAPS 0.70 0.63 0.65 0.63 0.81 0.76 0.89 -14.83%

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