[PAOS] QoQ Cumulative 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- 48.18%
YoY- -53.86%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 273,119 195,881 92,552 279,529 204,332 131,305 63,002 166.58%
PBT 1,999 1,778 836 1,486 1,302 1,278 826 80.54%
Tax -907 -722 -362 -631 -725 -594 -315 102.78%
NP 1,092 1,056 474 855 577 684 511 66.13%
-
NP to SH 1,092 1,056 474 855 577 684 511 66.13%
-
Tax Rate 45.37% 40.61% 43.30% 42.46% 55.68% 46.48% 38.14% -
Total Cost 272,027 194,825 92,078 278,674 203,755 130,621 62,491 167.32%
-
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 2,898 1,449 1,449 1,449 1,449 1,449 1,449 58.94%
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 1.12% 1.08% 0.48% 0.86% 0.59% 0.69% 0.51% -
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 150.76 108.12 51.09 154.30 112.79 72.48 34.78 166.56%
EPS 0.60 0.58 0.26 0.47 0.32 0.38 0.28 66.44%
DPS 1.60 0.80 0.80 0.80 0.80 0.80 0.80 58.94%
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 151.31 108.52 51.28 154.86 113.20 72.75 34.90 166.60%
EPS 0.60 0.59 0.26 0.47 0.32 0.38 0.28 66.44%
DPS 1.61 0.80 0.80 0.80 0.80 0.80 0.80 59.60%
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 0.22 0.33 0.69 0.25 0.35 0.62 1.45 -71.65%
P/EPS 53.92 60.90 133.77 82.64 122.45 119.19 179.04 -55.16%
EY 1.85 1.64 0.75 1.21 0.82 0.84 0.56 122.30%
DY 4.92 2.25 2.29 2.05 2.05 1.78 1.58 113.68%
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 0.25 0.31 0.70 0.22 0.39 0.58 1.41 -68.53%
P/EPS 63.04 58.33 137.59 73.10 136.58 111.24 173.72 -49.21%
EY 1.59 1.71 0.73 1.37 0.73 0.90 0.58 96.23%
DY 4.21 2.35 2.22 2.32 1.84 1.90 1.63 88.57%
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