[PAOS] YoY TTM Result on 30-Nov-2016 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
24-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
30-Nov-2016 [#2]
Profit Trend
QoQ- -21.53%
YoY- -6.55%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 248,859 344,105 257,134 156,362 60,463 91,936 226,154 1.60%
PBT -621 1,987 2,170 4,857 4,962 3,143 7,359 -
Tax -408 -759 -640 -1,817 -1,709 -1,542 -2,706 -27.03%
NP -1,029 1,228 1,530 3,040 3,253 1,601 4,653 -
-
NP to SH -1,029 1,228 1,530 3,040 3,253 1,601 4,653 -
-
Tax Rate - 38.20% 29.49% 37.41% 34.44% 49.06% 36.77% -
Total Cost 249,888 342,877 255,604 153,322 57,210 90,335 221,501 2.02%
-
Net Worth 94,205 97,828 99,640 96,833 99,804 98,845 101,743 -1.27%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div 2,898 1,449 2,898 3,007 3,042 3,102 3,021 -0.69%
Div Payout % 0.00% 118.02% 189.45% 98.94% 93.51% 193.81% 64.94% -
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 94,205 97,828 99,640 96,833 99,804 98,845 101,743 -1.27%
NOSH 181,164 181,164 181,164 116,666 120,246 119,090 121,123 6.93%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin -0.41% 0.36% 0.60% 1.94% 5.38% 1.74% 2.06% -
ROE -1.09% 1.26% 1.54% 3.14% 3.26% 1.62% 4.57% -
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 137.37 189.94 141.93 134.02 50.28 77.20 186.71 -4.98%
EPS -0.57 0.68 0.84 2.61 2.71 1.34 3.84 -
DPS 1.60 0.80 1.60 2.58 2.50 2.61 2.50 -7.16%
NAPS 0.52 0.54 0.55 0.83 0.83 0.83 0.84 -7.67%
Adjusted Per Share Value based on latest NOSH - 116,666
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 137.37 189.94 141.93 86.31 33.37 50.75 124.83 1.60%
EPS -0.57 0.68 0.84 1.68 1.80 0.88 2.57 -
DPS 1.60 0.80 1.60 1.66 1.68 1.71 1.67 -0.71%
NAPS 0.52 0.54 0.55 0.5345 0.5509 0.5456 0.5616 -1.27%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.33 0.355 0.45 1.15 0.74 0.655 0.71 -
P/RPS 0.24 0.19 0.32 0.86 1.47 0.85 0.38 -7.36%
P/EPS -58.10 52.37 53.28 44.13 27.35 48.72 18.48 -
EY -1.72 1.91 1.88 2.27 3.66 2.05 5.41 -
DY 4.85 2.25 3.56 2.24 3.38 3.98 3.52 5.48%
P/NAPS 0.63 0.66 0.82 1.39 0.89 0.79 0.85 -4.86%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 21/01/20 24/01/19 25/01/18 24/01/17 26/01/16 27/01/15 27/01/14 -
Price 0.335 0.34 0.42 0.58 0.62 0.66 0.80 -
P/RPS 0.24 0.18 0.30 0.43 1.23 0.85 0.43 -9.25%
P/EPS -58.98 50.16 49.73 22.26 22.92 49.09 20.83 -
EY -1.70 1.99 2.01 4.49 4.36 2.04 4.80 -
DY 4.78 2.35 3.81 4.45 4.03 3.95 3.13 7.30%
P/NAPS 0.64 0.63 0.76 0.70 0.75 0.80 0.95 -6.36%

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