[PAOS] YoY TTM Result on 31-May-2023 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
26-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
31-May-2023 [#4]
Profit Trend
QoQ- 97.11%
YoY- 98.62%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 705,743 683,950 378,670 404,862 282,844 326,700 279,529 16.67%
PBT 556 620 -2,825 -444 -1,059 1,637 1,487 -15.10%
Tax -462 -664 -370 -707 -285 -894 -631 -5.05%
NP 94 -44 -3,195 -1,151 -1,344 743 856 -30.77%
-
NP to SH 94 -44 -3,195 -1,151 -1,344 743 856 -30.77%
-
Tax Rate 83.09% 107.10% - - - 54.61% 42.43% -
Total Cost 705,649 683,994 381,865 406,013 284,188 325,957 278,673 16.73%
-
Net Worth 88,445 88,770 88,770 90,582 92,393 96,016 99,640 -1.96%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div - - - - 2,898 2,898 1,449 -
Div Payout % - - - - 0.00% 390.12% 169.31% -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 88,445 88,770 88,770 90,582 92,393 96,016 99,640 -1.96%
NOSH 180,499 181,164 181,164 181,164 181,164 181,164 181,164 -0.06%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin 0.01% -0.01% -0.84% -0.28% -0.48% 0.23% 0.31% -
ROE 0.11% -0.05% -3.60% -1.27% -1.45% 0.77% 0.86% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 390.99 377.53 209.02 223.48 156.13 180.33 154.30 16.74%
EPS 0.05 -0.02 -1.76 -0.64 -0.74 0.41 0.47 -31.14%
DPS 0.00 0.00 0.00 0.00 1.60 1.60 0.80 -
NAPS 0.49 0.49 0.49 0.50 0.51 0.53 0.55 -1.90%
Adjusted Per Share Value based on latest NOSH - 181,164
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 390.99 378.92 209.79 224.30 156.70 181.00 154.86 16.67%
EPS 0.05 -0.02 -1.77 -0.64 -0.74 0.41 0.47 -31.14%
DPS 0.00 0.00 0.00 0.00 1.61 1.61 0.80 -
NAPS 0.49 0.4918 0.4918 0.5018 0.5119 0.5319 0.552 -1.96%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 -
Price 0.365 0.285 0.285 0.295 0.295 0.35 0.39 -
P/RPS 0.09 0.08 0.14 0.13 0.19 0.19 0.25 -15.64%
P/EPS 700.88 -1,173.45 -16.16 -46.43 -39.76 85.34 82.54 42.78%
EY 0.14 -0.09 -6.19 -2.15 -2.51 1.17 1.21 -30.17%
DY 0.00 0.00 0.00 0.00 5.42 4.57 2.05 -
P/NAPS 0.74 0.58 0.58 0.59 0.58 0.66 0.71 0.69%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 26/07/24 26/07/23 27/07/22 26/08/21 28/07/20 25/07/19 26/07/18 -
Price 0.375 0.27 0.265 0.40 0.265 0.38 0.345 -
P/RPS 0.10 0.07 0.13 0.18 0.17 0.21 0.22 -12.30%
P/EPS 720.08 -1,111.69 -15.03 -62.96 -35.72 92.65 73.02 46.38%
EY 0.14 -0.09 -6.66 -1.59 -2.80 1.08 1.37 -31.60%
DY 0.00 0.00 0.00 0.00 6.04 4.21 2.32 -
P/NAPS 0.77 0.55 0.54 0.80 0.52 0.72 0.63 3.39%

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