[PAOS] YoY Cumulative Quarter Result on 28-Feb-2014 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- 39.76%
YoY- -7.66%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 179,830 43,949 40,923 149,854 219,191 194,731 165,699 1.37%
PBT 1,894 3,370 1,058 6,061 5,463 3,890 2,802 -6.31%
Tax -455 -1,382 -578 -1,987 -1,051 -1,428 -500 -1.55%
NP 1,439 1,988 480 4,074 4,412 2,462 2,302 -7.52%
-
NP to SH 1,439 1,988 480 4,074 4,412 2,462 2,302 -7.52%
-
Tax Rate 24.02% 41.01% 54.63% 32.78% 19.24% 36.71% 17.84% -
Total Cost 178,391 41,961 40,443 145,780 214,779 192,269 163,397 1.47%
-
Net Worth 101,451 100,002 99,599 102,756 101,536 100,169 98,829 0.43%
Dividend
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div 3,713 3,012 2,999 3,022 3,021 3,017 3,013 3.53%
Div Payout % 258.09% 151.52% 625.00% 74.18% 68.49% 122.55% 130.89% -
Equity
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 101,451 100,002 99,599 102,756 101,536 100,169 98,829 0.43%
NOSH 181,164 120,484 119,999 120,890 120,876 120,686 120,523 7.02%
Ratio Analysis
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 0.80% 4.52% 1.17% 2.72% 2.01% 1.26% 1.39% -
ROE 1.42% 1.99% 0.48% 3.96% 4.35% 2.46% 2.33% -
Per Share
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 99.26 36.48 34.10 123.96 181.33 161.35 137.48 -5.27%
EPS 0.79 1.65 0.40 3.37 3.65 2.04 1.91 -13.67%
DPS 2.05 2.50 2.50 2.50 2.50 2.50 2.50 -3.25%
NAPS 0.56 0.83 0.83 0.85 0.84 0.83 0.82 -6.15%
Adjusted Per Share Value based on latest NOSH - 120,729
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 99.26 24.26 22.59 82.72 120.99 107.49 91.46 1.37%
EPS 0.79 1.10 0.26 2.25 2.44 1.36 1.27 -7.60%
DPS 2.05 1.66 1.66 1.67 1.67 1.67 1.66 3.57%
NAPS 0.56 0.552 0.5498 0.5672 0.5605 0.5529 0.5455 0.43%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.545 0.62 0.70 0.80 0.57 0.60 0.80 -
P/RPS 0.55 1.70 2.05 0.65 0.31 0.37 0.58 -0.88%
P/EPS 68.61 37.58 175.00 23.74 15.62 29.41 41.88 8.56%
EY 1.46 2.66 0.57 4.21 6.40 3.40 2.39 -7.87%
DY 3.76 4.03 3.57 3.13 4.39 4.17 3.13 3.10%
P/NAPS 0.97 0.75 0.84 0.94 0.68 0.72 0.98 -0.17%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 27/04/17 28/04/16 28/04/15 28/04/14 24/04/13 26/04/12 27/04/11 -
Price 0.60 0.705 0.65 0.685 0.65 0.58 0.74 -
P/RPS 0.60 1.93 1.91 0.55 0.36 0.36 0.54 1.76%
P/EPS 75.54 42.73 162.50 20.33 17.81 28.43 38.74 11.76%
EY 1.32 2.34 0.62 4.92 5.62 3.52 2.58 -10.55%
DY 3.42 3.55 3.85 3.65 3.85 4.31 3.38 0.19%
P/NAPS 1.07 0.85 0.78 0.81 0.77 0.70 0.90 2.92%

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