[PAOS] QoQ Cumulative Quarter Result on 31-Aug-2015 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- -74.27%
YoY- 782.35%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 74,102 43,949 29,358 15,179 57,278 40,923 26,173 100.00%
PBT 5,403 3,370 2,242 769 2,997 1,058 277 623.30%
Tax -1,946 -1,382 -818 -319 -1,248 -578 -357 209.41%
NP 3,457 1,988 1,424 450 1,749 480 -80 -
-
NP to SH 3,457 1,988 1,424 450 1,749 480 -80 -
-
Tax Rate 36.02% 41.01% 36.49% 41.48% 41.64% 54.63% 128.88% -
Total Cost 70,645 41,961 27,934 14,729 55,529 40,443 26,253 93.34%
-
Net Worth 100,325 100,002 100,162 100,945 100,115 99,599 94,857 3.80%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div 3,021 3,012 1,508 1,520 3,015 2,999 1,428 64.72%
Div Payout % 87.41% 151.52% 105.93% 337.84% 172.41% 625.00% 0.00% -
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 100,325 100,002 100,162 100,945 100,115 99,599 94,857 3.80%
NOSH 120,874 120,484 120,677 121,621 120,620 119,999 114,285 3.80%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 4.67% 4.52% 4.85% 2.96% 3.05% 1.17% -0.31% -
ROE 3.45% 1.99% 1.42% 0.45% 1.75% 0.48% -0.08% -
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 61.31 36.48 24.33 12.48 47.49 34.10 22.90 92.69%
EPS 2.86 1.65 1.18 0.37 1.45 0.40 -0.07 -
DPS 2.50 2.50 1.25 1.25 2.50 2.50 1.25 58.67%
NAPS 0.83 0.83 0.83 0.83 0.83 0.83 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 121,621
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 41.05 24.35 16.26 8.41 31.73 22.67 14.50 99.99%
EPS 1.92 1.10 0.79 0.25 0.97 0.27 -0.04 -
DPS 1.67 1.67 0.84 0.84 1.67 1.66 0.79 64.63%
NAPS 0.5558 0.554 0.5549 0.5593 0.5547 0.5518 0.5255 3.80%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.70 0.62 0.74 0.67 0.635 0.70 0.655 -
P/RPS 1.14 1.70 3.04 5.37 1.34 2.05 2.86 -45.80%
P/EPS 24.48 37.58 62.71 181.08 43.79 175.00 -935.71 -
EY 4.09 2.66 1.59 0.55 2.28 0.57 -0.11 -
DY 3.57 4.03 1.69 1.87 3.94 3.57 1.91 51.67%
P/NAPS 0.84 0.75 0.89 0.81 0.77 0.84 0.79 4.17%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 27/07/16 28/04/16 26/01/16 27/10/15 28/07/15 28/04/15 27/01/15 -
Price 0.90 0.705 0.62 0.72 0.67 0.65 0.66 -
P/RPS 1.47 1.93 2.55 5.77 1.41 1.91 2.88 -36.10%
P/EPS 31.47 42.73 52.54 194.59 46.21 162.50 -942.86 -
EY 3.18 2.34 1.90 0.51 2.16 0.62 -0.11 -
DY 2.78 3.55 2.02 1.74 3.73 3.85 1.89 29.30%
P/NAPS 1.08 0.85 0.75 0.87 0.81 0.78 0.80 22.12%

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