[PAOS] QoQ Annualized Quarter Result on 29-Feb-2016 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
29-Feb-2016 [#3]
Profit Trend
QoQ- -6.93%
YoY- 314.17%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 223,236 201,260 74,102 58,598 58,716 60,716 57,278 147.04%
PBT 3,392 5,040 5,403 4,493 4,484 3,076 2,997 8.57%
Tax -1,378 -1,572 -1,946 -1,842 -1,636 -1,276 -1,248 6.80%
NP 2,014 3,468 3,457 2,650 2,848 1,800 1,749 9.83%
-
NP to SH 2,014 3,468 3,457 2,650 2,848 1,800 1,749 9.83%
-
Tax Rate 40.62% 31.19% 36.02% 41.00% 36.49% 41.48% 41.64% -
Total Cost 221,222 197,792 70,645 55,948 55,868 58,916 55,529 150.67%
-
Net Worth 100,699 101,149 100,325 100,002 100,162 100,945 100,115 0.38%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div 3,033 6,020 3,021 4,016 3,016 6,081 3,015 0.39%
Div Payout % 150.60% 173.61% 87.41% 151.52% 105.93% 337.84% 172.41% -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 100,699 101,149 100,325 100,002 100,162 100,945 100,115 0.38%
NOSH 121,325 120,776 120,874 120,484 120,677 121,621 120,620 0.38%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 0.90% 1.72% 4.67% 4.52% 4.85% 2.96% 3.05% -
ROE 2.00% 3.43% 3.45% 2.65% 2.84% 1.78% 1.75% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 184.00 167.14 61.31 48.64 48.66 49.92 47.49 146.07%
EPS 1.66 2.88 2.86 2.20 2.36 1.48 1.45 9.40%
DPS 2.50 5.00 2.50 3.33 2.50 5.00 2.50 0.00%
NAPS 0.83 0.84 0.83 0.83 0.83 0.83 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 120,212
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 123.22 111.09 40.90 32.35 32.41 33.51 31.62 147.02%
EPS 1.11 1.91 1.91 1.46 1.57 0.99 0.97 9.37%
DPS 1.67 3.32 1.67 2.22 1.67 3.36 1.66 0.40%
NAPS 0.5558 0.5583 0.5538 0.552 0.5529 0.5572 0.5526 0.38%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 1.15 1.03 0.70 0.62 0.74 0.67 0.635 -
P/RPS 0.63 0.62 1.14 1.27 1.52 1.34 1.34 -39.45%
P/EPS 69.28 35.76 24.48 28.18 31.36 45.27 43.79 35.66%
EY 1.44 2.80 4.09 3.55 3.19 2.21 2.28 -26.32%
DY 2.17 4.85 3.57 5.38 3.38 7.46 3.94 -32.73%
P/NAPS 1.39 1.23 0.84 0.75 0.89 0.81 0.77 48.09%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 24/01/17 27/10/16 27/07/16 28/04/16 26/01/16 27/10/15 28/07/15 -
Price 0.58 1.31 0.90 0.705 0.62 0.72 0.67 -
P/RPS 0.32 0.78 1.47 1.45 1.27 1.44 1.41 -62.69%
P/EPS 34.94 45.49 31.47 32.05 26.27 48.65 46.21 -16.96%
EY 2.86 2.20 3.18 3.12 3.81 2.06 2.16 20.51%
DY 4.31 3.82 2.78 4.73 4.03 6.94 3.73 10.08%
P/NAPS 0.70 1.56 1.08 0.85 0.75 0.87 0.81 -9.24%

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