[PAOS] QoQ Annualized Quarter Result on 30-Nov-2015 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
26-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015 [#2]
Profit Trend
QoQ- 58.22%
YoY- 1880.0%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 201,260 74,102 58,598 58,716 60,716 57,278 54,564 137.78%
PBT 5,040 5,403 4,493 4,484 3,076 2,997 1,410 132.87%
Tax -1,572 -1,946 -1,842 -1,636 -1,276 -1,248 -770 60.58%
NP 3,468 3,457 2,650 2,848 1,800 1,749 640 206.93%
-
NP to SH 3,468 3,457 2,650 2,848 1,800 1,749 640 206.93%
-
Tax Rate 31.19% 36.02% 41.00% 36.49% 41.48% 41.64% 54.61% -
Total Cost 197,792 70,645 55,948 55,868 58,916 55,529 53,924 136.90%
-
Net Worth 101,149 100,325 100,002 100,162 100,945 100,115 99,599 1.03%
Dividend
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div 6,020 3,021 4,016 3,016 6,081 3,015 3,999 31.18%
Div Payout % 173.61% 87.41% 151.52% 105.93% 337.84% 172.41% 625.00% -
Equity
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 101,149 100,325 100,002 100,162 100,945 100,115 99,599 1.03%
NOSH 120,776 120,874 120,484 120,677 121,621 120,620 119,999 0.42%
Ratio Analysis
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 1.72% 4.67% 4.52% 4.85% 2.96% 3.05% 1.17% -
ROE 3.43% 3.45% 2.65% 2.84% 1.78% 1.75% 0.64% -
Per Share
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 167.14 61.31 48.64 48.66 49.92 47.49 45.47 137.24%
EPS 2.88 2.86 2.20 2.36 1.48 1.45 0.53 207.50%
DPS 5.00 2.50 3.33 2.50 5.00 2.50 3.33 30.96%
NAPS 0.84 0.83 0.83 0.83 0.83 0.83 0.83 0.79%
Adjusted Per Share Value based on latest NOSH - 120,246
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 111.09 40.90 32.35 32.41 33.51 31.62 30.12 137.77%
EPS 1.91 1.91 1.46 1.57 0.99 0.97 0.35 208.37%
DPS 3.32 1.67 2.22 1.67 3.36 1.66 2.21 31.00%
NAPS 0.5583 0.5538 0.552 0.5529 0.5572 0.5526 0.5498 1.02%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 1.03 0.70 0.62 0.74 0.67 0.635 0.70 -
P/RPS 0.62 1.14 1.27 1.52 1.34 1.34 1.54 -45.32%
P/EPS 35.76 24.48 28.18 31.36 45.27 43.79 131.25 -57.80%
EY 2.80 4.09 3.55 3.19 2.21 2.28 0.76 137.60%
DY 4.85 3.57 5.38 3.38 7.46 3.94 4.76 1.25%
P/NAPS 1.23 0.84 0.75 0.89 0.81 0.77 0.84 28.79%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 27/10/16 27/07/16 28/04/16 26/01/16 27/10/15 28/07/15 28/04/15 -
Price 1.31 0.90 0.705 0.62 0.72 0.67 0.65 -
P/RPS 0.78 1.47 1.45 1.27 1.44 1.41 1.43 -33.11%
P/EPS 45.49 31.47 32.05 26.27 48.65 46.21 121.87 -48.00%
EY 2.20 3.18 3.12 3.81 2.06 2.16 0.82 92.50%
DY 3.82 2.78 4.73 4.03 6.94 3.73 5.13 -17.77%
P/NAPS 1.56 1.08 0.85 0.75 0.87 0.81 0.78 58.40%

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