[PAOS] QoQ Annualized Quarter Result on 30-Nov-2017 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
25-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
30-Nov-2017 [#2]
Profit Trend
QoQ- -33.07%
YoY- -32.08%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 370,208 279,529 272,442 262,610 252,008 237,447 239,773 33.48%
PBT 3,344 1,486 1,736 2,556 3,304 2,588 2,525 20.53%
Tax -1,448 -631 -966 -1,188 -1,260 -735 -606 78.44%
NP 1,896 855 769 1,368 2,044 1,853 1,918 -0.76%
-
NP to SH 1,896 855 769 1,368 2,044 1,853 1,918 -0.76%
-
Tax Rate 43.30% 42.46% 55.65% 46.48% 38.14% 28.40% 24.00% -
Total Cost 368,312 278,674 271,673 261,242 249,964 235,594 237,854 33.73%
-
Net Worth 99,640 99,640 97,828 99,640 99,640 99,640 101,451 -1.19%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div 5,797 1,449 1,932 2,898 5,797 3,713 4,951 11.05%
Div Payout % 305.76% 169.51% 251.18% 211.89% 283.62% 200.42% 258.09% -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 99,640 99,640 97,828 99,640 99,640 99,640 101,451 -1.19%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 0.51% 0.31% 0.28% 0.52% 0.81% 0.78% 0.80% -
ROE 1.90% 0.86% 0.79% 1.37% 2.05% 1.86% 1.89% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 204.35 154.30 150.38 144.96 139.10 131.07 132.35 33.48%
EPS 1.04 0.47 0.43 0.76 1.12 1.02 1.05 -0.63%
DPS 3.20 0.80 1.07 1.60 3.20 2.05 2.73 11.13%
NAPS 0.55 0.55 0.54 0.55 0.55 0.55 0.56 -1.19%
Adjusted Per Share Value based on latest NOSH - 181,164
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 204.35 154.30 150.38 144.96 139.10 131.07 132.35 33.48%
EPS 1.04 0.47 0.43 0.76 1.12 1.02 1.05 -0.63%
DPS 3.20 0.80 1.07 1.60 3.20 2.05 2.73 11.13%
NAPS 0.55 0.55 0.54 0.55 0.55 0.55 0.56 -1.19%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.35 0.39 0.39 0.45 0.505 0.56 0.545 -
P/RPS 0.17 0.25 0.26 0.31 0.36 0.43 0.41 -44.30%
P/EPS 33.44 82.64 91.84 59.59 44.76 54.75 51.46 -24.91%
EY 2.99 1.21 1.09 1.68 2.23 1.83 1.94 33.32%
DY 9.14 2.05 2.74 3.56 6.34 3.66 5.02 48.94%
P/NAPS 0.64 0.71 0.72 0.82 0.92 1.02 0.97 -24.15%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 25/10/18 26/07/18 25/04/18 25/01/18 26/10/17 27/07/17 27/04/17 -
Price 0.36 0.345 0.435 0.42 0.49 0.57 0.60 -
P/RPS 0.18 0.22 0.29 0.29 0.35 0.43 0.45 -45.62%
P/EPS 34.40 73.10 102.43 55.62 43.43 55.73 56.65 -28.22%
EY 2.91 1.37 0.98 1.80 2.30 1.79 1.77 39.17%
DY 8.89 2.32 2.45 3.81 6.53 3.60 4.56 55.87%
P/NAPS 0.65 0.63 0.81 0.76 0.89 1.04 1.07 -28.20%

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