[PAOS] YoY Annualized Quarter Result on 31-Aug-2015 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- 2.92%
YoY- 782.35%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 370,208 252,008 201,260 60,716 48,104 225,860 313,248 2.82%
PBT 3,344 3,304 5,040 3,076 772 10,268 8,240 -13.94%
Tax -1,448 -1,260 -1,572 -1,276 -568 -2,920 -1,772 -3.30%
NP 1,896 2,044 3,468 1,800 204 7,348 6,468 -18.48%
-
NP to SH 1,896 2,044 3,468 1,800 204 7,348 6,468 -18.48%
-
Tax Rate 43.30% 38.14% 31.19% 41.48% 73.58% 28.44% 21.50% -
Total Cost 368,312 249,964 197,792 58,916 47,900 218,512 306,780 3.09%
-
Net Worth 99,640 99,640 101,149 100,945 107,099 101,518 98,950 0.11%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div 5,797 5,797 6,020 6,081 6,375 6,042 6,033 -0.66%
Div Payout % 305.76% 283.62% 173.61% 337.84% 3,125.00% 82.24% 93.28% -
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 99,640 99,640 101,149 100,945 107,099 101,518 98,950 0.11%
NOSH 181,164 181,164 120,776 121,621 127,500 120,855 120,671 7.00%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 0.51% 0.81% 1.72% 2.96% 0.42% 3.25% 2.06% -
ROE 1.90% 2.05% 3.43% 1.78% 0.19% 7.24% 6.54% -
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 204.35 139.10 167.14 49.92 37.73 186.88 259.59 -3.90%
EPS 1.04 1.12 2.88 1.48 0.16 6.08 5.36 -23.90%
DPS 3.20 3.20 5.00 5.00 5.00 5.00 5.00 -7.16%
NAPS 0.55 0.55 0.84 0.83 0.84 0.84 0.82 -6.43%
Adjusted Per Share Value based on latest NOSH - 121,621
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 204.35 139.10 111.09 33.51 26.55 124.67 172.91 2.82%
EPS 1.04 1.12 1.91 0.99 0.11 4.06 3.57 -18.57%
DPS 3.20 3.20 3.32 3.36 3.52 3.34 3.33 -0.66%
NAPS 0.55 0.55 0.5583 0.5572 0.5912 0.5604 0.5462 0.11%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.35 0.505 1.03 0.67 0.75 0.72 0.55 -
P/RPS 0.17 0.36 0.62 1.34 1.99 0.39 0.21 -3.45%
P/EPS 33.44 44.76 35.76 45.27 468.75 11.84 10.26 21.75%
EY 2.99 2.23 2.80 2.21 0.21 8.44 9.75 -17.87%
DY 9.14 6.34 4.85 7.46 6.67 6.94 9.09 0.09%
P/NAPS 0.64 0.92 1.23 0.81 0.89 0.86 0.67 -0.76%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 25/10/18 26/10/17 27/10/16 27/10/15 30/10/14 29/10/13 25/10/12 -
Price 0.36 0.49 1.31 0.72 0.70 0.83 0.55 -
P/RPS 0.18 0.35 0.78 1.44 1.86 0.44 0.21 -2.53%
P/EPS 34.40 43.43 45.49 48.65 437.50 13.65 10.26 22.32%
EY 2.91 2.30 2.20 2.06 0.23 7.33 9.75 -18.24%
DY 8.89 6.53 3.82 6.94 7.14 6.02 9.09 -0.36%
P/NAPS 0.65 0.89 1.56 0.87 0.83 0.99 0.67 -0.50%

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