[PAOS] QoQ TTM Result on 28-Feb-2018 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
25-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
28-Feb-2018 [#3]
Profit Trend
QoQ- -35.16%
YoY- -65.88%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 344,105 309,079 279,529 261,949 257,134 250,134 237,447 28.03%
PBT 1,987 1,497 1,487 1,997 2,170 2,154 2,588 -16.13%
Tax -759 -678 -631 -1,005 -640 -657 -735 2.16%
NP 1,228 819 856 992 1,530 1,497 1,853 -23.96%
-
NP to SH 1,228 819 856 992 1,530 1,497 1,853 -23.96%
-
Tax Rate 38.20% 45.29% 42.43% 50.33% 29.49% 30.50% 28.40% -
Total Cost 342,877 308,260 278,673 260,957 255,604 248,637 235,594 28.39%
-
Net Worth 97,828 99,640 99,640 97,828 99,640 99,640 99,640 -1.21%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div 1,449 1,449 1,449 1,449 2,898 2,898 2,954 -37.77%
Div Payout % 118.02% 176.96% 169.31% 146.10% 189.45% 193.63% 159.45% -
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 97,828 99,640 99,640 97,828 99,640 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
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 0.36% 0.26% 0.31% 0.38% 0.60% 0.60% 0.78% -
ROE 1.26% 0.82% 0.86% 1.01% 1.54% 1.50% 1.86% -
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 189.94 170.61 154.30 144.59 141.93 138.07 131.07 28.02%
EPS 0.68 0.45 0.47 0.55 0.84 0.83 1.02 -23.66%
DPS 0.80 0.80 0.80 0.80 1.60 1.60 1.63 -37.75%
NAPS 0.54 0.55 0.55 0.54 0.55 0.55 0.55 -1.21%
Adjusted Per Share Value based on latest NOSH - 181,164
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 189.94 170.61 154.30 144.59 141.93 138.07 131.07 28.02%
EPS 0.68 0.45 0.47 0.55 0.84 0.83 1.02 -23.66%
DPS 0.80 0.80 0.80 0.80 1.60 1.60 1.63 -37.75%
NAPS 0.54 0.55 0.55 0.54 0.55 0.55 0.55 -1.21%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.355 0.35 0.39 0.39 0.45 0.505 0.56 -
P/RPS 0.19 0.21 0.25 0.27 0.32 0.37 0.43 -41.95%
P/EPS 52.37 77.42 82.54 71.22 53.28 61.11 54.75 -2.91%
EY 1.91 1.29 1.21 1.40 1.88 1.64 1.83 2.89%
DY 2.25 2.29 2.05 2.05 3.56 3.17 2.91 -15.74%
P/NAPS 0.66 0.64 0.71 0.72 0.82 0.92 1.02 -25.16%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 24/01/19 25/10/18 26/07/18 25/04/18 25/01/18 26/10/17 27/07/17 -
Price 0.34 0.36 0.345 0.435 0.42 0.49 0.57 -
P/RPS 0.18 0.21 0.22 0.30 0.30 0.35 0.43 -44.01%
P/EPS 50.16 79.63 73.02 79.44 49.73 59.30 55.73 -6.77%
EY 1.99 1.26 1.37 1.26 2.01 1.69 1.79 7.30%
DY 2.35 2.22 2.32 1.84 3.81 3.27 2.86 -12.26%
P/NAPS 0.63 0.65 0.63 0.81 0.76 0.89 1.04 -28.38%

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