[PAOS] YoY Cumulative Quarter Result on 30-Nov-2015 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
26-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015 [#2]
Profit Trend
QoQ- 216.44%
YoY- 1880.0%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 195,881 131,305 111,618 29,358 26,173 103,543 153,804 4.11%
PBT 1,778 1,278 1,696 2,242 277 4,224 4,055 -12.83%
Tax -722 -594 -689 -818 -357 -1,309 -888 -3.38%
NP 1,056 684 1,007 1,424 -80 2,915 3,167 -16.72%
-
NP to SH 1,056 684 1,007 1,424 -80 2,915 3,167 -16.72%
-
Tax Rate 40.61% 46.48% 40.62% 36.49% 128.88% 30.99% 21.90% -
Total Cost 194,825 130,621 110,611 27,934 26,253 100,628 150,637 4.37%
-
Net Worth 97,828 99,640 100,699 100,162 94,857 101,601 100,328 -0.41%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div 1,449 1,449 1,516 1,508 1,428 1,511 1,510 -0.68%
Div Payout % 137.25% 211.89% 150.60% 105.93% 0.00% 51.87% 47.71% -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 97,828 99,640 100,699 100,162 94,857 101,601 100,328 -0.41%
NOSH 181,164 181,164 121,325 120,677 114,285 120,954 120,877 6.97%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 0.54% 0.52% 0.90% 4.85% -0.31% 2.82% 2.06% -
ROE 1.08% 0.69% 1.00% 1.42% -0.08% 2.87% 3.16% -
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 108.12 72.48 92.00 24.33 22.90 85.61 127.24 -2.67%
EPS 0.58 0.38 0.83 1.18 -0.07 2.41 2.62 -22.21%
DPS 0.80 0.80 1.25 1.25 1.25 1.25 1.25 -7.16%
NAPS 0.54 0.55 0.83 0.83 0.83 0.84 0.83 -6.91%
Adjusted Per Share Value based on latest NOSH - 120,246
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 108.12 72.48 61.61 16.21 14.45 57.15 84.90 4.10%
EPS 0.58 0.38 0.56 0.79 -0.04 1.61 1.75 -16.80%
DPS 0.80 0.80 0.84 0.83 0.79 0.83 0.83 -0.61%
NAPS 0.54 0.55 0.5558 0.5529 0.5236 0.5608 0.5538 -0.41%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.355 0.45 1.15 0.74 0.655 0.71 0.55 -
P/RPS 0.33 0.62 1.25 3.04 2.86 0.83 0.43 -4.31%
P/EPS 60.90 119.19 138.55 62.71 -935.71 29.46 20.99 19.41%
EY 1.64 0.84 0.72 1.59 -0.11 3.39 4.76 -16.26%
DY 2.25 1.78 1.09 1.69 1.91 1.76 2.27 -0.14%
P/NAPS 0.66 0.82 1.39 0.89 0.79 0.85 0.66 0.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 24/01/19 25/01/18 24/01/17 26/01/16 27/01/15 27/01/14 29/01/13 -
Price 0.34 0.42 0.58 0.62 0.66 0.80 0.60 -
P/RPS 0.31 0.58 0.63 2.55 2.88 0.93 0.47 -6.69%
P/EPS 58.33 111.24 69.88 52.54 -942.86 33.20 22.90 16.85%
EY 1.71 0.90 1.43 1.90 -0.11 3.01 4.37 -14.47%
DY 2.35 1.90 2.16 2.02 1.89 1.56 2.08 2.05%
P/NAPS 0.63 0.76 0.70 0.75 0.80 0.95 0.72 -2.19%

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