[PAOS] YoY Cumulative Quarter Result on 31-Aug-2014 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- -98.89%
YoY- -97.22%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 63,002 50,315 15,179 12,026 56,465 78,312 77,297 -3.34%
PBT 826 1,260 769 193 2,567 2,060 1,746 -11.71%
Tax -315 -393 -319 -142 -730 -443 -405 -4.09%
NP 511 867 450 51 1,837 1,617 1,341 -14.84%
-
NP to SH 511 867 450 51 1,837 1,617 1,341 -14.84%
-
Tax Rate 38.14% 31.19% 41.48% 73.58% 28.44% 21.50% 23.20% -
Total Cost 62,491 49,448 14,729 11,975 54,628 76,695 75,956 -3.19%
-
Net Worth 99,640 101,149 100,945 107,099 101,518 98,950 100,272 -0.10%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div 1,449 1,505 1,520 1,593 1,510 1,508 1,510 -0.68%
Div Payout % 283.62% 173.61% 337.84% 3,125.00% 82.24% 93.28% 112.61% -
Equity
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 99,640 101,149 100,945 107,099 101,518 98,950 100,272 -0.10%
NOSH 181,164 120,776 121,621 127,500 120,855 120,671 120,810 6.97%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 0.81% 1.72% 2.96% 0.42% 3.25% 2.06% 1.73% -
ROE 0.51% 0.86% 0.45% 0.05% 1.81% 1.63% 1.34% -
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 34.78 41.78 12.48 9.43 46.72 64.90 63.98 -9.65%
EPS 0.28 0.72 0.37 0.04 1.52 1.34 1.11 -20.49%
DPS 0.80 1.25 1.25 1.25 1.25 1.25 1.25 -7.16%
NAPS 0.55 0.84 0.83 0.84 0.84 0.82 0.83 -6.62%
Adjusted Per Share Value based on latest NOSH - 127,500
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 34.78 27.77 8.38 6.64 31.17 43.23 42.67 -3.34%
EPS 0.28 0.48 0.25 0.03 1.01 0.89 0.74 -14.94%
DPS 0.80 0.83 0.84 0.88 0.83 0.83 0.83 -0.61%
NAPS 0.55 0.5583 0.5572 0.5912 0.5604 0.5462 0.5535 -0.10%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 0.505 1.03 0.67 0.75 0.72 0.55 0.74 -
P/RPS 1.45 2.47 5.37 7.95 1.54 0.85 1.16 3.78%
P/EPS 179.04 143.06 181.08 1,875.00 47.37 41.04 66.67 17.87%
EY 0.56 0.70 0.55 0.05 2.11 2.44 1.50 -15.13%
DY 1.58 1.21 1.87 1.67 1.74 2.27 1.69 -1.11%
P/NAPS 0.92 1.23 0.81 0.89 0.86 0.67 0.89 0.55%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 26/10/17 27/10/16 27/10/15 30/10/14 29/10/13 25/10/12 27/10/11 -
Price 0.49 1.31 0.72 0.70 0.83 0.55 0.60 -
P/RPS 1.41 3.14 5.77 7.42 1.78 0.85 0.94 6.98%
P/EPS 173.72 181.94 194.59 1,750.00 54.61 41.04 54.05 21.45%
EY 0.58 0.55 0.51 0.06 1.83 2.44 1.85 -17.56%
DY 1.63 0.95 1.74 1.79 1.51 2.27 2.08 -3.97%
P/NAPS 0.89 1.56 0.87 0.83 0.99 0.67 0.72 3.59%

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