[PAOS] YoY Annualized Quarter Result on 28-Feb-2015 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- 500.0%
YoY- -88.22%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 272,442 239,773 58,598 54,564 199,805 292,254 259,641 0.80%
PBT 1,736 2,525 4,493 1,410 8,081 7,284 5,186 -16.66%
Tax -966 -606 -1,842 -770 -2,649 -1,401 -1,904 -10.68%
NP 769 1,918 2,650 640 5,432 5,882 3,282 -21.47%
-
NP to SH 769 1,918 2,650 640 5,432 5,882 3,282 -21.47%
-
Tax Rate 55.65% 24.00% 41.00% 54.61% 32.78% 19.23% 36.71% -
Total Cost 271,673 237,854 55,948 53,924 194,373 286,372 256,358 0.97%
-
Net Worth 97,828 101,451 100,002 99,599 102,756 101,536 100,169 -0.39%
Dividend
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div 1,932 4,951 4,016 3,999 4,029 4,029 4,022 -11.49%
Div Payout % 251.18% 258.09% 151.52% 625.00% 74.18% 68.49% 122.55% -
Equity
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 97,828 101,451 100,002 99,599 102,756 101,536 100,169 -0.39%
NOSH 181,164 181,164 120,484 119,999 120,890 120,876 120,686 7.00%
Ratio Analysis
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 0.28% 0.80% 4.52% 1.17% 2.72% 2.01% 1.26% -
ROE 0.79% 1.89% 2.65% 0.64% 5.29% 5.79% 3.28% -
Per Share
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 150.38 132.35 48.64 45.47 165.28 241.78 215.14 -5.79%
EPS 0.43 1.05 2.20 0.53 4.49 4.87 2.72 -26.45%
DPS 1.07 2.73 3.33 3.33 3.33 3.33 3.33 -17.23%
NAPS 0.54 0.56 0.83 0.83 0.85 0.84 0.83 -6.91%
Adjusted Per Share Value based on latest NOSH - 121,739
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 150.38 132.35 32.35 30.12 110.29 161.32 143.32 0.80%
EPS 0.43 1.05 1.46 0.35 3.00 3.25 1.81 -21.29%
DPS 1.07 2.73 2.22 2.21 2.22 2.22 2.22 -11.44%
NAPS 0.54 0.56 0.552 0.5498 0.5672 0.5605 0.5529 -0.39%
Price Multiplier on Financial Quarter End Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.39 0.545 0.62 0.70 0.80 0.57 0.60 -
P/RPS 0.26 0.41 1.27 1.54 0.48 0.24 0.28 -1.22%
P/EPS 91.84 51.46 28.18 131.25 17.80 11.71 22.06 26.82%
EY 1.09 1.94 3.55 0.76 5.62 8.54 4.53 -21.12%
DY 2.74 5.02 5.38 4.76 4.17 5.85 5.56 -11.12%
P/NAPS 0.72 0.97 0.75 0.84 0.94 0.68 0.72 0.00%
Price Multiplier on Announcement Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 25/04/18 27/04/17 28/04/16 28/04/15 28/04/14 24/04/13 26/04/12 -
Price 0.435 0.60 0.705 0.65 0.685 0.65 0.58 -
P/RPS 0.29 0.45 1.45 1.43 0.41 0.27 0.27 1.19%
P/EPS 102.43 56.65 32.05 121.87 15.24 13.36 21.32 29.88%
EY 0.98 1.77 3.12 0.82 6.56 7.49 4.69 -22.95%
DY 2.45 4.56 4.73 5.13 4.87 5.13 5.75 -13.24%
P/NAPS 0.81 1.07 0.85 0.78 0.81 0.77 0.70 2.46%

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