[PAOS] YoY Annualized Quarter Result on 30-Nov-2016 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
24-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
30-Nov-2016 [#2]
Profit Trend
QoQ- -41.93%
YoY- -29.28%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 236,080 391,762 262,610 223,236 58,716 52,346 207,086 2.20%
PBT -960 3,556 2,556 3,392 4,484 554 8,448 -
Tax -472 -1,444 -1,188 -1,378 -1,636 -714 -2,618 -24.82%
NP -1,432 2,112 1,368 2,014 2,848 -160 5,830 -
-
NP to SH -1,432 2,112 1,368 2,014 2,848 -160 5,830 -
-
Tax Rate - 40.61% 46.48% 40.62% 36.49% 128.88% 30.99% -
Total Cost 237,512 389,650 261,242 221,222 55,868 52,506 201,256 2.79%
-
Net Worth 94,205 97,828 99,640 100,699 100,162 94,857 101,601 -1.25%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div 2,898 2,898 2,898 3,033 3,016 2,857 3,023 -0.70%
Div Payout % 0.00% 137.25% 211.89% 150.60% 105.93% 0.00% 51.87% -
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 94,205 97,828 99,640 100,699 100,162 94,857 101,601 -1.25%
NOSH 181,164 181,164 181,164 121,325 120,677 114,285 120,954 6.96%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin -0.61% 0.54% 0.52% 0.90% 4.85% -0.31% 2.82% -
ROE -1.52% 2.16% 1.37% 2.00% 2.84% -0.17% 5.74% -
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 130.31 216.25 144.96 184.00 48.66 45.80 171.21 -4.44%
EPS -0.80 1.16 0.76 1.66 2.36 -0.14 4.82 -
DPS 1.60 1.60 1.60 2.50 2.50 2.50 2.50 -7.16%
NAPS 0.52 0.54 0.55 0.83 0.83 0.83 0.84 -7.67%
Adjusted Per Share Value based on latest NOSH - 116,666
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 130.31 216.25 144.96 123.22 32.41 28.89 114.31 2.20%
EPS -0.80 1.16 0.76 1.11 1.57 -0.09 3.22 -
DPS 1.60 1.60 1.60 1.67 1.67 1.58 1.67 -0.71%
NAPS 0.52 0.54 0.55 0.5558 0.5529 0.5236 0.5608 -1.25%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.33 0.355 0.45 1.15 0.74 0.655 0.71 -
P/RPS 0.25 0.16 0.31 0.63 1.52 1.43 0.41 -7.91%
P/EPS -41.75 30.45 59.59 69.28 31.36 -467.86 14.73 -
EY -2.40 3.28 1.68 1.44 3.19 -0.21 6.79 -
DY 4.85 4.51 3.56 2.17 3.38 3.82 3.52 5.48%
P/NAPS 0.63 0.66 0.82 1.39 0.89 0.79 0.85 -4.86%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 21/01/20 24/01/19 25/01/18 24/01/17 26/01/16 27/01/15 27/01/14 -
Price 0.335 0.34 0.42 0.58 0.62 0.66 0.80 -
P/RPS 0.26 0.16 0.29 0.32 1.27 1.44 0.47 -9.39%
P/EPS -42.38 29.16 55.62 34.94 26.27 -471.43 16.60 -
EY -2.36 3.43 1.80 2.86 3.81 -0.21 6.03 -
DY 4.78 4.71 3.81 4.31 4.03 3.79 3.13 7.30%
P/NAPS 0.64 0.63 0.76 0.70 0.75 0.80 0.95 -6.36%

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