[PAOS] YoY TTM Result on 30-Nov-2022 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
18-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
30-Nov-2022 [#2]
Profit Trend
QoQ- 26.85%
YoY- 15.74%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 788,254 555,759 385,252 332,861 248,859 344,105 257,134 20.51%
PBT 1,143 -1,631 -1,987 -1,223 -621 1,987 2,170 -10.12%
Tax -571 -543 -593 -293 -408 -759 -640 -1.88%
NP 572 -2,174 -2,580 -1,516 -1,029 1,228 1,530 -15.11%
-
NP to SH 572 -2,174 -2,580 -1,516 -1,029 1,228 1,530 -15.11%
-
Tax Rate 49.96% - - - - 38.20% 29.49% -
Total Cost 787,682 557,933 387,832 334,377 249,888 342,877 255,604 20.62%
-
Net Worth 86,958 86,958 88,770 92,393 94,205 97,828 99,640 -2.24%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div - - - 1,449 2,898 1,449 2,898 -
Div Payout % - - - 0.00% 0.00% 118.02% 189.45% -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 86,958 86,958 88,770 92,393 94,205 97,828 99,640 -2.24%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 0.07% -0.39% -0.67% -0.46% -0.41% 0.36% 0.60% -
ROE 0.66% -2.50% -2.91% -1.64% -1.09% 1.26% 1.54% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 435.11 306.77 212.65 183.73 137.37 189.94 141.93 20.51%
EPS 0.32 -1.20 -1.42 -0.84 -0.57 0.68 0.84 -14.85%
DPS 0.00 0.00 0.00 0.80 1.60 0.80 1.60 -
NAPS 0.48 0.48 0.49 0.51 0.52 0.54 0.55 -2.24%
Adjusted Per Share Value based on latest NOSH - 181,164
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 435.11 306.77 212.65 183.73 137.37 189.94 141.93 20.51%
EPS 0.32 -1.20 -1.42 -0.84 -0.57 0.68 0.84 -14.85%
DPS 0.00 0.00 0.00 0.80 1.60 0.80 1.60 -
NAPS 0.48 0.48 0.49 0.51 0.52 0.54 0.55 -2.24%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.375 0.26 0.36 0.31 0.33 0.355 0.45 -
P/RPS 0.09 0.08 0.17 0.17 0.24 0.19 0.32 -19.04%
P/EPS 118.77 -21.67 -25.28 -37.05 -58.10 52.37 53.28 14.28%
EY 0.84 -4.62 -3.96 -2.70 -1.72 1.91 1.88 -12.55%
DY 0.00 0.00 0.00 2.58 4.85 2.25 3.56 -
P/NAPS 0.78 0.54 0.73 0.61 0.63 0.66 0.82 -0.82%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 26/01/24 18/01/23 26/01/22 27/01/21 21/01/20 24/01/19 25/01/18 -
Price 0.36 0.265 0.29 0.305 0.335 0.34 0.42 -
P/RPS 0.08 0.09 0.14 0.17 0.24 0.18 0.30 -19.76%
P/EPS 114.02 -22.08 -20.36 -36.45 -58.98 50.16 49.73 14.82%
EY 0.88 -4.53 -4.91 -2.74 -1.70 1.99 2.01 -12.85%
DY 0.00 0.00 0.00 2.62 4.78 2.35 3.81 -
P/NAPS 0.75 0.55 0.59 0.60 0.64 0.63 0.76 -0.22%

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