[PAOS] QoQ 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- 116.44%
YoY- 843.51%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter 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 30,153 14,591 14,179 15,179 16,355 14,750 125.76%
PBT 1,260 2,032 1,129 1,473 769 1,939 781 37.35%
Tax -393 -564 -564 -499 -319 -670 -221 46.52%
NP 867 1,468 565 974 450 1,269 560 33.65%
-
NP to SH 867 1,468 565 974 450 1,269 560 33.65%
-
Tax Rate 31.19% 27.76% 49.96% 33.88% 41.48% 34.55% 28.30% -
Total Cost 49,448 28,685 14,026 13,205 14,729 15,086 14,190 128.98%
-
Net Worth 101,149 99,872 99,776 99,804 100,945 100,311 101,043 0.06%
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 - 1,502 - 1,520 - 1,521 -0.69%
Div Payout % 173.61% - 265.96% - 337.84% - 271.74% -
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 99,872 99,776 99,804 100,945 100,311 101,043 0.06%
NOSH 120,776 120,327 120,212 120,246 121,621 120,857 121,739 -0.52%
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% 4.87% 3.87% 6.87% 2.96% 7.76% 3.80% -
ROE 0.86% 1.47% 0.57% 0.98% 0.45% 1.27% 0.55% -
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 25.06 12.14 11.79 12.48 13.53 12.12 127.34%
EPS 0.72 1.22 0.47 0.81 0.37 1.05 0.46 34.62%
DPS 1.25 0.00 1.25 0.00 1.25 0.00 1.25 0.00%
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 27.77 16.64 8.05 7.83 8.38 9.03 8.14 125.78%
EPS 0.48 0.81 0.31 0.54 0.25 0.70 0.31 33.66%
DPS 0.83 0.00 0.83 0.00 0.84 0.00 0.84 -0.79%
NAPS 0.5583 0.5513 0.5508 0.5509 0.5572 0.5537 0.5577 0.07%
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 2.79 5.11 6.28 5.37 4.69 5.78 -43.11%
P/EPS 143.06 57.38 131.91 91.36 181.08 60.48 152.17 -4.01%
EY 0.70 1.74 0.76 1.09 0.55 1.65 0.66 3.98%
DY 1.21 0.00 2.02 0.00 1.87 0.00 1.79 -22.88%
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 3.59 5.81 5.26 5.77 4.95 5.36 -29.87%
P/EPS 181.94 73.77 150.00 76.54 194.59 63.81 141.30 18.26%
EY 0.55 1.36 0.67 1.31 0.51 1.57 0.71 -15.58%
DY 0.95 0.00 1.77 0.00 1.74 0.00 1.92 -37.30%
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