[PAOS] YoY TTM Result on 28-Feb-2015 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- -37.41%
YoY- -78.06%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 261,949 209,983 60,304 60,375 207,078 285,674 269,711 -0.48%
PBT 1,997 3,926 5,310 2,087 7,788 5,106 6,285 -17.38%
Tax -1,005 -1,019 -2,052 -1,085 -3,221 -972 -2,630 -14.80%
NP 992 2,907 3,258 1,002 4,567 4,134 3,655 -19.52%
-
NP to SH 992 2,907 3,258 1,002 4,567 4,134 3,655 -19.52%
-
Tax Rate 50.33% 25.96% 38.64% 51.99% 41.36% 19.04% 41.85% -
Total Cost 260,957 207,076 57,046 59,373 202,511 281,540 266,056 -0.32%
-
Net Worth 97,828 101,451 99,776 101,043 102,619 101,533 99,600 -0.29%
Dividend
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div 1,449 2,954 3,022 3,115 3,019 3,019 3,010 -11.46%
Div Payout % 146.10% 101.63% 92.78% 310.93% 66.12% 73.04% 82.36% -
Equity
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 97,828 101,451 99,776 101,043 102,619 101,533 99,600 -0.29%
NOSH 181,164 181,164 120,212 121,739 120,729 120,873 120,000 7.10%
Ratio Analysis
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 0.38% 1.38% 5.40% 1.66% 2.21% 1.45% 1.36% -
ROE 1.01% 2.87% 3.27% 0.99% 4.45% 4.07% 3.67% -
Per Share
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 144.59 115.91 50.16 49.59 171.52 236.34 224.76 -7.08%
EPS 0.55 1.60 2.71 0.82 3.78 3.42 3.05 -24.82%
DPS 0.80 1.63 2.50 2.56 2.50 2.50 2.50 -17.28%
NAPS 0.54 0.56 0.83 0.83 0.85 0.84 0.83 -6.91%
Adjusted Per Share Value based on latest NOSH - 121,739
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 144.59 115.91 33.29 33.33 114.30 157.69 148.88 -0.48%
EPS 0.55 1.60 1.80 0.55 2.52 2.28 2.02 -19.48%
DPS 0.80 1.63 1.67 1.72 1.67 1.67 1.66 -11.45%
NAPS 0.54 0.56 0.5508 0.5577 0.5664 0.5605 0.5498 -0.29%
Price Multiplier on Financial Quarter End Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.39 0.545 0.62 0.70 0.80 0.57 0.60 -
P/RPS 0.27 0.47 1.24 1.41 0.47 0.24 0.27 0.00%
P/EPS 71.22 33.96 22.88 85.05 21.15 16.67 19.70 23.87%
EY 1.40 2.94 4.37 1.18 4.73 6.00 5.08 -19.32%
DY 2.05 2.99 4.03 3.66 3.13 4.39 4.17 -11.15%
P/NAPS 0.72 0.97 0.75 0.84 0.94 0.68 0.72 0.00%
Price Multiplier on Announcement Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 25/04/18 27/04/17 28/04/16 28/04/15 28/04/14 24/04/13 26/04/12 -
Price 0.435 0.60 0.705 0.65 0.685 0.65 0.58 -
P/RPS 0.30 0.52 1.41 1.31 0.40 0.28 0.26 2.41%
P/EPS 79.44 37.39 26.01 78.97 18.11 19.01 19.04 26.86%
EY 1.26 2.67 3.84 1.27 5.52 5.26 5.25 -21.15%
DY 1.84 2.72 3.55 3.94 3.65 3.85 4.31 -13.22%
P/NAPS 0.81 1.07 0.85 0.78 0.81 0.77 0.70 2.46%

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