[PAOS] QoQ TTM Result on 31-May-2014 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 0.63%
YoY- -6.3%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 60,375 91,936 124,867 169,306 207,078 226,154 254,568 -61.78%
PBT 2,087 3,143 4,716 7,090 7,788 7,359 7,697 -58.20%
Tax -1,085 -1,542 -1,906 -2,494 -3,221 -2,706 -2,572 -43.84%
NP 1,002 1,601 2,810 4,596 4,567 4,653 5,125 -66.41%
-
NP to SH 1,002 1,601 2,810 4,596 4,567 4,653 5,125 -66.41%
-
Tax Rate 51.99% 49.06% 40.42% 35.18% 41.36% 36.77% 33.42% -
Total Cost 59,373 90,335 122,057 164,710 202,511 221,501 249,443 -61.69%
-
Net Worth 101,043 98,845 107,099 102,167 102,619 101,743 101,518 -0.31%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div 3,115 3,102 3,102 3,019 3,019 3,021 3,021 2.06%
Div Payout % 310.93% 193.81% 110.42% 65.71% 66.12% 64.94% 58.96% -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 101,043 98,845 107,099 102,167 102,619 101,743 101,518 -0.31%
NOSH 121,739 119,090 127,500 121,627 120,729 121,123 120,855 0.48%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 1.66% 1.74% 2.25% 2.71% 2.21% 2.06% 2.01% -
ROE 0.99% 1.62% 2.62% 4.50% 4.45% 4.57% 5.05% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 49.59 77.20 97.93 139.20 171.52 186.71 210.64 -61.97%
EPS 0.82 1.34 2.20 3.78 3.78 3.84 4.24 -66.65%
DPS 2.56 2.61 2.43 2.50 2.50 2.50 2.50 1.59%
NAPS 0.83 0.83 0.84 0.84 0.85 0.84 0.84 -0.79%
Adjusted Per Share Value based on latest NOSH - 121,627
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 33.33 50.75 68.92 93.45 114.30 124.83 140.52 -61.78%
EPS 0.55 0.88 1.55 2.54 2.52 2.57 2.83 -66.54%
DPS 1.72 1.71 1.71 1.67 1.67 1.67 1.67 1.99%
NAPS 0.5577 0.5456 0.5912 0.564 0.5664 0.5616 0.5604 -0.32%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.70 0.655 0.75 0.67 0.80 0.71 0.72 -
P/RPS 1.41 0.85 0.77 0.48 0.47 0.38 0.34 158.79%
P/EPS 85.05 48.72 34.03 17.73 21.15 18.48 16.98 193.61%
EY 1.18 2.05 2.94 5.64 4.73 5.41 5.89 -65.86%
DY 3.66 3.98 3.24 3.73 3.13 3.52 3.47 3.62%
P/NAPS 0.84 0.79 0.89 0.80 0.94 0.85 0.86 -1.56%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 28/04/15 27/01/15 30/10/14 24/07/14 28/04/14 27/01/14 29/10/13 -
Price 0.65 0.66 0.70 0.70 0.685 0.80 0.83 -
P/RPS 1.31 0.85 0.71 0.50 0.40 0.43 0.39 124.78%
P/EPS 78.97 49.09 31.76 18.52 18.11 20.83 19.57 154.11%
EY 1.27 2.04 3.15 5.40 5.52 4.80 5.11 -60.57%
DY 3.94 3.95 3.48 3.57 3.65 3.13 3.01 19.72%
P/NAPS 0.78 0.80 0.83 0.83 0.81 0.95 0.99 -14.73%

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