[PAOS] QoQ TTM Result on 30-Nov-2013 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- -9.21%
YoY- 32.45%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 124,867 169,306 207,078 226,154 254,568 276,415 285,674 -42.31%
PBT 4,716 7,090 7,788 7,359 7,697 7,190 5,106 -5.14%
Tax -1,906 -2,494 -3,221 -2,706 -2,572 -2,285 -972 56.47%
NP 2,810 4,596 4,567 4,653 5,125 4,905 4,134 -22.63%
-
NP to SH 2,810 4,596 4,567 4,653 5,125 4,905 4,134 -22.63%
-
Tax Rate 40.42% 35.18% 41.36% 36.77% 33.42% 31.78% 19.04% -
Total Cost 122,057 164,710 202,511 221,501 249,443 271,510 281,540 -42.63%
-
Net Worth 107,099 102,167 102,619 101,743 101,518 99,802 101,533 3.61%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 3,102 3,019 3,019 3,021 3,021 3,019 3,019 1.81%
Div Payout % 110.42% 65.71% 66.12% 64.94% 58.96% 61.56% 73.04% -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 107,099 102,167 102,619 101,743 101,518 99,802 101,533 3.61%
NOSH 127,500 121,627 120,729 121,123 120,855 120,243 120,873 3.61%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 2.25% 2.71% 2.21% 2.06% 2.01% 1.77% 1.45% -
ROE 2.62% 4.50% 4.45% 4.57% 5.05% 4.91% 4.07% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 97.93 139.20 171.52 186.71 210.64 229.88 236.34 -44.33%
EPS 2.20 3.78 3.78 3.84 4.24 4.08 3.42 -25.42%
DPS 2.43 2.50 2.50 2.50 2.50 2.50 2.50 -1.87%
NAPS 0.84 0.84 0.85 0.84 0.84 0.83 0.84 0.00%
Adjusted Per Share Value based on latest NOSH - 121,123
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 68.92 93.45 114.30 124.83 140.52 152.58 157.69 -42.32%
EPS 1.55 2.54 2.52 2.57 2.83 2.71 2.28 -22.63%
DPS 1.71 1.67 1.67 1.67 1.67 1.67 1.67 1.58%
NAPS 0.5912 0.564 0.5664 0.5616 0.5604 0.5509 0.5605 3.60%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.75 0.67 0.80 0.71 0.72 0.605 0.57 -
P/RPS 0.77 0.48 0.47 0.38 0.34 0.26 0.24 117.06%
P/EPS 34.03 17.73 21.15 18.48 16.98 14.83 16.67 60.71%
EY 2.94 5.64 4.73 5.41 5.89 6.74 6.00 -37.76%
DY 3.24 3.73 3.13 3.52 3.47 4.13 4.39 -18.28%
P/NAPS 0.89 0.80 0.94 0.85 0.86 0.73 0.68 19.59%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 30/10/14 24/07/14 28/04/14 27/01/14 29/10/13 29/07/13 24/04/13 -
Price 0.70 0.70 0.685 0.80 0.83 0.60 0.65 -
P/RPS 0.71 0.50 0.40 0.43 0.39 0.26 0.28 85.63%
P/EPS 31.76 18.52 18.11 20.83 19.57 14.71 19.01 40.66%
EY 3.15 5.40 5.52 4.80 5.11 6.80 5.26 -28.88%
DY 3.48 3.57 3.65 3.13 3.01 4.17 3.85 -6.49%
P/NAPS 0.83 0.83 0.81 0.95 0.99 0.72 0.77 5.11%

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