[PAOS] QoQ TTM Result on 31-May-2017 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-May-2017 [#4]
Profit Trend
QoQ- -36.26%
YoY- -46.4%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 261,949 257,134 250,134 237,447 209,983 156,362 109,238 79.44%
PBT 1,997 2,170 2,154 2,588 3,926 4,857 5,894 -51.49%
Tax -1,005 -640 -657 -735 -1,019 -1,817 -2,020 -37.29%
NP 992 1,530 1,497 1,853 2,907 3,040 3,874 -59.77%
-
NP to SH 992 1,530 1,497 1,853 2,907 3,040 3,874 -59.77%
-
Tax Rate 50.33% 29.49% 30.50% 28.40% 25.96% 37.41% 34.27% -
Total Cost 260,957 255,604 248,637 235,594 207,076 153,322 105,364 83.36%
-
Net Worth 97,828 99,640 99,640 99,640 101,451 96,833 101,149 -2.20%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div 1,449 2,898 2,898 2,954 2,954 3,007 3,007 -38.61%
Div Payout % 146.10% 189.45% 193.63% 159.45% 101.63% 98.94% 77.64% -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 97,828 99,640 99,640 99,640 101,451 96,833 101,149 -2.20%
NOSH 181,164 181,164 181,164 181,164 181,164 116,666 120,776 31.13%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 0.38% 0.60% 0.60% 0.78% 1.38% 1.94% 3.55% -
ROE 1.01% 1.54% 1.50% 1.86% 2.87% 3.14% 3.83% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 144.59 141.93 138.07 131.07 115.91 134.02 90.72 36.56%
EPS 0.55 0.84 0.83 1.02 1.60 2.61 3.22 -69.31%
DPS 0.80 1.60 1.60 1.63 1.63 2.58 2.50 -53.31%
NAPS 0.54 0.55 0.55 0.55 0.56 0.83 0.84 -25.57%
Adjusted Per Share Value based on latest NOSH - 181,164
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 144.59 141.93 138.07 131.07 115.91 86.31 60.30 79.43%
EPS 0.55 0.84 0.83 1.02 1.60 1.68 2.14 -59.67%
DPS 0.80 1.60 1.60 1.63 1.63 1.66 1.66 -38.61%
NAPS 0.54 0.55 0.55 0.55 0.56 0.5345 0.5583 -2.20%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.39 0.45 0.505 0.56 0.545 1.15 1.03 -
P/RPS 0.27 0.32 0.37 0.43 0.47 0.86 1.14 -61.82%
P/EPS 71.22 53.28 61.11 54.75 33.96 44.13 32.02 70.64%
EY 1.40 1.88 1.64 1.83 2.94 2.27 3.12 -41.47%
DY 2.05 3.56 3.17 2.91 2.99 2.24 2.43 -10.74%
P/NAPS 0.72 0.82 0.92 1.02 0.97 1.39 1.23 -30.09%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 25/04/18 25/01/18 26/10/17 27/07/17 27/04/17 24/01/17 27/10/16 -
Price 0.435 0.42 0.49 0.57 0.60 0.58 1.31 -
P/RPS 0.30 0.30 0.35 0.43 0.52 0.43 1.44 -64.95%
P/EPS 79.44 49.73 59.30 55.73 37.39 22.26 40.72 56.32%
EY 1.26 2.01 1.69 1.79 2.67 4.49 2.46 -36.06%
DY 1.84 3.81 3.27 2.86 2.72 4.45 1.91 -2.46%
P/NAPS 0.81 0.76 0.89 1.04 1.07 0.70 1.56 -35.47%

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