[PAOS] QoQ TTM Result on 28-Feb-2017 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
28-Feb-2017 [#3]
Profit Trend
QoQ- -4.38%
YoY- -10.77%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 257,134 250,134 237,447 209,983 156,362 109,238 74,102 129.02%
PBT 2,170 2,154 2,588 3,926 4,857 5,894 5,403 -45.53%
Tax -640 -657 -735 -1,019 -1,817 -2,020 -1,946 -52.32%
NP 1,530 1,497 1,853 2,907 3,040 3,874 3,457 -41.89%
-
NP to SH 1,530 1,497 1,853 2,907 3,040 3,874 3,457 -41.89%
-
Tax Rate 29.49% 30.50% 28.40% 25.96% 37.41% 34.27% 36.02% -
Total Cost 255,604 248,637 235,594 207,076 153,322 105,364 70,645 135.49%
-
Net Worth 99,640 99,640 99,640 101,451 96,833 101,149 99,872 -0.15%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div 2,898 2,898 2,954 2,954 3,007 3,007 3,022 -2.75%
Div Payout % 189.45% 193.63% 159.45% 101.63% 98.94% 77.64% 87.44% -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 99,640 99,640 99,640 101,451 96,833 101,149 99,872 -0.15%
NOSH 181,164 181,164 181,164 181,164 116,666 120,776 120,327 31.33%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 0.60% 0.60% 0.78% 1.38% 1.94% 3.55% 4.67% -
ROE 1.54% 1.50% 1.86% 2.87% 3.14% 3.83% 3.46% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 141.93 138.07 131.07 115.91 134.02 90.72 61.58 74.39%
EPS 0.84 0.83 1.02 1.60 2.61 3.22 2.87 -55.88%
DPS 1.60 1.60 1.63 1.63 2.58 2.50 2.50 -25.71%
NAPS 0.55 0.55 0.55 0.56 0.83 0.84 0.83 -23.97%
Adjusted Per Share Value based on latest NOSH - 181,164
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 141.93 138.07 131.07 115.91 86.31 60.30 40.90 129.03%
EPS 0.84 0.83 1.02 1.60 1.68 2.14 1.91 -42.13%
DPS 1.60 1.60 1.63 1.63 1.66 1.66 1.67 -2.81%
NAPS 0.55 0.55 0.55 0.56 0.5345 0.5583 0.5513 -0.15%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.45 0.505 0.56 0.545 1.15 1.03 0.70 -
P/RPS 0.32 0.37 0.43 0.47 0.86 1.14 1.14 -57.09%
P/EPS 53.28 61.11 54.75 33.96 44.13 32.02 24.36 68.41%
EY 1.88 1.64 1.83 2.94 2.27 3.12 4.10 -40.50%
DY 3.56 3.17 2.91 2.99 2.24 2.43 3.57 -0.18%
P/NAPS 0.82 0.92 1.02 0.97 1.39 1.23 0.84 -1.59%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 25/01/18 26/10/17 27/07/17 27/04/17 24/01/17 27/10/16 27/07/16 -
Price 0.42 0.49 0.57 0.60 0.58 1.31 0.90 -
P/RPS 0.30 0.35 0.43 0.52 0.43 1.44 1.46 -65.14%
P/EPS 49.73 59.30 55.73 37.39 22.26 40.72 31.33 36.03%
EY 2.01 1.69 1.79 2.67 4.49 2.46 3.19 -26.48%
DY 3.81 3.27 2.86 2.72 4.45 1.91 2.78 23.35%
P/NAPS 0.76 0.89 1.04 1.07 0.70 1.56 1.08 -20.86%

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