[PAOS] YoY Annualized Quarter Result on 31-Aug-2013 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 49.81%
YoY- 13.61%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 201,260 60,716 48,104 225,860 313,248 309,188 157,424 4.17%
PBT 5,040 3,076 772 10,268 8,240 6,984 2,104 15.65%
Tax -1,572 -1,276 -568 -2,920 -1,772 -1,620 -200 40.96%
NP 3,468 1,800 204 7,348 6,468 5,364 1,904 10.50%
-
NP to SH 3,468 1,800 204 7,348 6,468 5,364 1,904 10.50%
-
Tax Rate 31.19% 41.48% 73.58% 28.44% 21.50% 23.20% 9.51% -
Total Cost 197,792 58,916 47,900 218,512 306,780 303,824 155,520 4.08%
-
Net Worth 101,149 100,945 107,099 101,518 98,950 100,272 100,082 0.17%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 6,020 6,081 6,375 6,042 6,033 6,040 6,102 -0.22%
Div Payout % 173.61% 337.84% 3,125.00% 82.24% 93.28% 112.61% 320.51% -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 101,149 100,945 107,099 101,518 98,950 100,272 100,082 0.17%
NOSH 120,776 121,621 127,500 120,855 120,671 120,810 122,051 -0.17%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 1.72% 2.96% 0.42% 3.25% 2.06% 1.73% 1.21% -
ROE 3.43% 1.78% 0.19% 7.24% 6.54% 5.35% 1.90% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 167.14 49.92 37.73 186.88 259.59 255.93 128.98 4.41%
EPS 2.88 1.48 0.16 6.08 5.36 4.44 1.56 10.74%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 0.84 0.83 0.84 0.84 0.82 0.83 0.82 0.40%
Adjusted Per Share Value based on latest NOSH - 120,855
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 111.09 33.51 26.55 124.67 172.91 170.67 86.90 4.17%
EPS 1.91 0.99 0.11 4.06 3.57 2.96 1.05 10.47%
DPS 3.32 3.36 3.52 3.34 3.33 3.33 3.37 -0.24%
NAPS 0.5583 0.5572 0.5912 0.5604 0.5462 0.5535 0.5524 0.17%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 1.03 0.67 0.75 0.72 0.55 0.74 0.81 -
P/RPS 0.62 1.34 1.99 0.39 0.21 0.29 0.63 -0.26%
P/EPS 35.76 45.27 468.75 11.84 10.26 16.67 51.92 -6.02%
EY 2.80 2.21 0.21 8.44 9.75 6.00 1.93 6.39%
DY 4.85 7.46 6.67 6.94 9.09 6.76 6.17 -3.92%
P/NAPS 1.23 0.81 0.89 0.86 0.67 0.89 0.99 3.68%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 27/10/16 27/10/15 30/10/14 29/10/13 25/10/12 27/10/11 28/10/10 -
Price 1.31 0.72 0.70 0.83 0.55 0.60 0.83 -
P/RPS 0.78 1.44 1.86 0.44 0.21 0.23 0.64 3.34%
P/EPS 45.49 48.65 437.50 13.65 10.26 13.51 53.21 -2.57%
EY 2.20 2.06 0.23 7.33 9.75 7.40 1.88 2.65%
DY 3.82 6.94 7.14 6.02 9.09 8.33 6.02 -7.29%
P/NAPS 1.56 0.87 0.83 0.99 0.67 0.72 1.01 7.50%

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