[PAOS] QoQ Cumulative Quarter Result on 30-Nov-2015 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
26-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015 [#2]
Profit Trend
QoQ- 216.44%
YoY- 1880.0%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 50,315 74,102 43,949 29,358 15,179 57,278 40,923 14.69%
PBT 1,260 5,403 3,370 2,242 769 2,997 1,058 12.29%
Tax -393 -1,946 -1,382 -818 -319 -1,248 -578 -22.58%
NP 867 3,457 1,988 1,424 450 1,749 480 48.04%
-
NP to SH 867 3,457 1,988 1,424 450 1,749 480 48.04%
-
Tax Rate 31.19% 36.02% 41.01% 36.49% 41.48% 41.64% 54.63% -
Total Cost 49,448 70,645 41,961 27,934 14,729 55,529 40,443 14.27%
-
Net Worth 101,149 100,325 100,002 100,162 100,945 100,115 99,599 1.03%
Dividend
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div 1,505 3,021 3,012 1,508 1,520 3,015 2,999 -36.71%
Div Payout % 173.61% 87.41% 151.52% 105.93% 337.84% 172.41% 625.00% -
Equity
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 101,149 100,325 100,002 100,162 100,945 100,115 99,599 1.03%
NOSH 120,776 120,874 120,484 120,677 121,621 120,620 119,999 0.42%
Ratio Analysis
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 1.72% 4.67% 4.52% 4.85% 2.96% 3.05% 1.17% -
ROE 0.86% 3.45% 1.99% 1.42% 0.45% 1.75% 0.48% -
Per Share
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 41.78 61.31 36.48 24.33 12.48 47.49 34.10 14.43%
EPS 0.72 2.86 1.65 1.18 0.37 1.45 0.40 47.70%
DPS 1.25 2.50 2.50 1.25 1.25 2.50 2.50 -36.87%
NAPS 0.84 0.83 0.83 0.83 0.83 0.83 0.83 0.79%
Adjusted Per Share Value based on latest NOSH - 120,246
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 27.88 41.05 24.35 16.26 8.41 31.73 22.67 14.71%
EPS 0.48 1.92 1.10 0.79 0.25 0.97 0.27 46.49%
DPS 0.83 1.67 1.67 0.84 0.84 1.67 1.66 -36.87%
NAPS 0.5604 0.5558 0.554 0.5549 0.5593 0.5547 0.5518 1.03%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 1.03 0.70 0.62 0.74 0.67 0.635 0.70 -
P/RPS 2.47 1.14 1.70 3.04 5.37 1.34 2.05 13.16%
P/EPS 143.06 24.48 37.58 62.71 181.08 43.79 175.00 -12.51%
EY 0.70 4.09 2.66 1.59 0.55 2.28 0.57 14.60%
DY 1.21 3.57 4.03 1.69 1.87 3.94 3.57 -51.22%
P/NAPS 1.23 0.84 0.75 0.89 0.81 0.77 0.84 28.79%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 27/10/16 27/07/16 28/04/16 26/01/16 27/10/15 28/07/15 28/04/15 -
Price 1.31 0.90 0.705 0.62 0.72 0.67 0.65 -
P/RPS 3.14 1.47 1.93 2.55 5.77 1.41 1.91 39.08%
P/EPS 181.94 31.47 42.73 52.54 194.59 46.21 162.50 7.78%
EY 0.55 3.18 2.34 1.90 0.51 2.16 0.62 -7.64%
DY 0.95 2.78 3.55 2.02 1.74 3.73 3.85 -60.49%
P/NAPS 1.56 1.08 0.85 0.75 0.87 0.81 0.78 58.40%

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