[PAOS] QoQ TTM Result on 28-Feb-2019 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
26-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
28-Feb-2019 [#3]
Profit Trend
QoQ- 11.56%
YoY- 38.1%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 248,859 292,614 326,700 348,316 344,105 309,079 279,529 -7.44%
PBT -621 576 1,637 2,183 1,987 1,497 1,487 -
Tax -408 -661 -894 -813 -759 -678 -631 -25.20%
NP -1,029 -85 743 1,370 1,228 819 856 -
-
NP to SH -1,029 -85 743 1,370 1,228 819 856 -
-
Tax Rate - 114.76% 54.61% 37.24% 38.20% 45.29% 42.43% -
Total Cost 249,888 292,699 325,957 346,946 342,877 308,260 278,673 -7.00%
-
Net Worth 94,205 96,016 96,016 97,828 97,828 99,640 99,640 -3.66%
Dividend
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Div 2,898 2,898 2,898 2,898 1,449 1,449 1,449 58.67%
Div Payout % 0.00% 0.00% 390.12% 211.58% 118.02% 176.96% 169.31% -
Equity
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 94,205 96,016 96,016 97,828 97,828 99,640 99,640 -3.66%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
NP Margin -0.41% -0.03% 0.23% 0.39% 0.36% 0.26% 0.31% -
ROE -1.09% -0.09% 0.77% 1.40% 1.26% 0.82% 0.86% -
Per Share
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 137.37 161.52 180.33 192.27 189.94 170.61 154.30 -7.44%
EPS -0.57 -0.05 0.41 0.76 0.68 0.45 0.47 -
DPS 1.60 1.60 1.60 1.60 0.80 0.80 0.80 58.67%
NAPS 0.52 0.53 0.53 0.54 0.54 0.55 0.55 -3.66%
Adjusted Per Share Value based on latest NOSH - 181,164
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 137.87 162.11 181.00 192.97 190.64 171.23 154.86 -7.44%
EPS -0.57 -0.05 0.41 0.76 0.68 0.45 0.47 -
DPS 1.61 1.61 1.61 1.61 0.80 0.80 0.80 59.33%
NAPS 0.5219 0.5319 0.5319 0.542 0.542 0.552 0.552 -3.66%
Price Multiplier on Financial Quarter End Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.33 0.385 0.35 0.325 0.355 0.35 0.39 -
P/RPS 0.24 0.24 0.19 0.17 0.19 0.21 0.25 -2.68%
P/EPS -58.10 -820.57 85.34 42.98 52.37 77.42 82.54 -
EY -1.72 -0.12 1.17 2.33 1.91 1.29 1.21 -
DY 4.85 4.16 4.57 4.92 2.25 2.29 2.05 77.45%
P/NAPS 0.63 0.73 0.66 0.60 0.66 0.64 0.71 -7.65%
Price Multiplier on Announcement Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 21/01/20 24/10/19 25/07/19 26/04/19 24/01/19 25/10/18 26/07/18 -
Price 0.335 0.37 0.38 0.38 0.34 0.36 0.345 -
P/RPS 0.24 0.23 0.21 0.20 0.18 0.21 0.22 5.96%
P/EPS -58.98 -788.60 92.65 50.25 50.16 79.63 73.02 -
EY -1.70 -0.13 1.08 1.99 1.99 1.26 1.37 -
DY 4.78 4.32 4.21 4.21 2.35 2.22 2.32 61.84%
P/NAPS 0.64 0.70 0.72 0.70 0.63 0.65 0.63 1.05%

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