[PAOS] QoQ Annualized Quarter Result on 30-Nov-2013 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- -20.66%
YoY- -7.96%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 48,104 169,306 199,805 207,086 225,860 276,415 292,254 -69.86%
PBT 772 7,090 8,081 8,448 10,268 7,190 7,284 -77.51%
Tax -568 -2,494 -2,649 -2,618 -2,920 -2,285 -1,401 -45.13%
NP 204 4,596 5,432 5,830 7,348 4,905 5,882 -89.29%
-
NP to SH 204 4,596 5,432 5,830 7,348 4,905 5,882 -89.29%
-
Tax Rate 73.58% 35.18% 32.78% 30.99% 28.44% 31.78% 19.23% -
Total Cost 47,900 164,710 194,373 201,256 218,512 271,510 286,372 -69.54%
-
Net Worth 107,099 101,329 102,756 101,601 101,518 100,274 101,536 3.60%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 6,375 3,015 4,029 3,023 6,042 3,020 4,029 35.67%
Div Payout % 3,125.00% 65.62% 74.18% 51.87% 82.24% 61.58% 68.49% -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 107,099 101,329 102,756 101,601 101,518 100,274 101,536 3.60%
NOSH 127,500 120,629 120,890 120,954 120,855 120,812 120,876 3.61%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 0.42% 2.71% 2.72% 2.82% 3.25% 1.77% 2.01% -
ROE 0.19% 4.54% 5.29% 5.74% 7.24% 4.89% 5.79% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 37.73 140.35 165.28 171.21 186.88 228.80 241.78 -70.91%
EPS 0.16 3.81 4.49 4.82 6.08 4.06 4.87 -89.67%
DPS 5.00 2.50 3.33 2.50 5.00 2.50 3.33 31.02%
NAPS 0.84 0.84 0.85 0.84 0.84 0.83 0.84 0.00%
Adjusted Per Share Value based on latest NOSH - 121,123
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 26.55 93.45 110.29 114.31 124.67 152.58 161.32 -69.86%
EPS 0.11 2.54 3.00 3.22 4.06 2.71 3.25 -89.47%
DPS 3.52 1.66 2.22 1.67 3.34 1.67 2.22 35.86%
NAPS 0.5912 0.5593 0.5672 0.5608 0.5604 0.5535 0.5605 3.60%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.75 0.67 0.80 0.71 0.72 0.605 0.57 -
P/RPS 1.99 0.48 0.48 0.41 0.39 0.26 0.24 308.08%
P/EPS 468.75 17.59 17.80 14.73 11.84 14.90 11.71 1062.35%
EY 0.21 5.69 5.62 6.79 8.44 6.71 8.54 -91.48%
DY 6.67 3.73 4.17 3.52 6.94 4.13 5.85 9.11%
P/NAPS 0.89 0.80 0.94 0.85 0.86 0.73 0.68 19.59%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 30/10/14 24/07/14 28/04/14 27/01/14 29/10/13 29/07/13 24/04/13 -
Price 0.70 0.70 0.685 0.80 0.83 0.60 0.65 -
P/RPS 1.86 0.50 0.41 0.47 0.44 0.26 0.27 260.77%
P/EPS 437.50 18.37 15.24 16.60 13.65 14.78 13.36 917.07%
EY 0.23 5.44 6.56 6.03 7.33 6.77 7.49 -90.13%
DY 7.14 3.57 4.87 3.13 6.02 4.17 5.13 24.58%
P/NAPS 0.83 0.83 0.81 0.95 0.99 0.72 0.77 5.11%

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