[PAOS] YoY TTM Result on 28-Feb-2019 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
26-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
28-Feb-2019 [#3]
Profit Trend
QoQ- 11.56%
YoY- 38.1%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Revenue 354,642 369,333 248,630 348,316 261,949 209,983 60,304 34.33%
PBT -2,089 -1,591 -881 2,183 1,997 3,926 5,310 -
Tax -624 -229 -304 -813 -1,005 -1,019 -2,052 -17.98%
NP -2,713 -1,820 -1,185 1,370 992 2,907 3,258 -
-
NP to SH -2,713 -1,820 -1,185 1,370 992 2,907 3,258 -
-
Tax Rate - - - 37.24% 50.33% 25.96% 38.64% -
Total Cost 357,355 371,153 249,815 346,946 260,957 207,076 57,046 35.75%
-
Net Worth 88,770 90,582 94,205 97,828 97,828 101,451 99,776 -1.92%
Dividend
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Div - - 2,898 2,898 1,449 2,954 3,022 -
Div Payout % - - 0.00% 211.58% 146.10% 101.63% 92.78% -
Equity
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Net Worth 88,770 90,582 94,205 97,828 97,828 101,451 99,776 -1.92%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 120,212 7.07%
Ratio Analysis
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
NP Margin -0.76% -0.49% -0.48% 0.39% 0.38% 1.38% 5.40% -
ROE -3.06% -2.01% -1.26% 1.40% 1.01% 2.87% 3.27% -
Per Share
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
RPS 195.76 203.87 137.24 192.27 144.59 115.91 50.16 25.46%
EPS -1.50 -1.00 -0.65 0.76 0.55 1.60 2.71 -
DPS 0.00 0.00 1.60 1.60 0.80 1.63 2.50 -
NAPS 0.49 0.50 0.52 0.54 0.54 0.56 0.83 -8.40%
Adjusted Per Share Value based on latest NOSH - 181,164
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
RPS 196.48 204.62 137.75 192.97 145.12 116.33 33.41 34.33%
EPS -1.50 -1.01 -0.66 0.76 0.55 1.61 1.80 -
DPS 0.00 0.00 1.61 1.61 0.80 1.64 1.67 -
NAPS 0.4918 0.5018 0.5219 0.542 0.542 0.5621 0.5528 -1.92%
Price Multiplier on Financial Quarter End Date
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Date 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 -
Price 0.29 0.295 0.34 0.325 0.39 0.545 0.62 -
P/RPS 0.15 0.14 0.25 0.17 0.27 0.47 1.24 -29.66%
P/EPS -19.37 -29.36 -51.98 42.98 71.22 33.96 22.88 -
EY -5.16 -3.41 -1.92 2.33 1.40 2.94 4.37 -
DY 0.00 0.00 4.71 4.92 2.05 2.99 4.03 -
P/NAPS 0.59 0.59 0.65 0.60 0.72 0.97 0.75 -3.91%
Price Multiplier on Announcement Date
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Date 28/04/22 28/04/21 11/06/20 26/04/19 25/04/18 27/04/17 28/04/16 -
Price 0.295 0.335 0.30 0.38 0.435 0.60 0.705 -
P/RPS 0.15 0.16 0.22 0.20 0.30 0.52 1.41 -31.15%
P/EPS -19.70 -33.35 -45.86 50.25 79.44 37.39 26.01 -
EY -5.08 -3.00 -2.18 1.99 1.26 2.67 3.84 -
DY 0.00 0.00 5.33 4.21 1.84 2.72 3.55 -
P/NAPS 0.60 0.67 0.58 0.70 0.81 1.07 0.85 -5.63%

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