[PAOS] QoQ Annualized Quarter Result on 31-May-2014 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- -15.39%
YoY- -6.3%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 54,564 52,346 48,104 169,306 199,805 207,086 225,860 -61.31%
PBT 1,410 554 772 7,090 8,081 8,448 10,268 -73.47%
Tax -770 -714 -568 -2,494 -2,649 -2,618 -2,920 -58.97%
NP 640 -160 204 4,596 5,432 5,830 7,348 -80.43%
-
NP to SH 640 -160 204 4,596 5,432 5,830 7,348 -80.43%
-
Tax Rate 54.61% 128.88% 73.58% 35.18% 32.78% 30.99% 28.44% -
Total Cost 53,924 52,506 47,900 164,710 194,373 201,256 218,512 -60.75%
-
Net Worth 99,599 94,857 107,099 101,329 102,756 101,601 101,518 -1.26%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div 3,999 2,857 6,375 3,015 4,029 3,023 6,042 -24.10%
Div Payout % 625.00% 0.00% 3,125.00% 65.62% 74.18% 51.87% 82.24% -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 99,599 94,857 107,099 101,329 102,756 101,601 101,518 -1.26%
NOSH 119,999 114,285 127,500 120,629 120,890 120,954 120,855 -0.47%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 1.17% -0.31% 0.42% 2.71% 2.72% 2.82% 3.25% -
ROE 0.64% -0.17% 0.19% 4.54% 5.29% 5.74% 7.24% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 45.47 45.80 37.73 140.35 165.28 171.21 186.88 -61.12%
EPS 0.53 -0.14 0.16 3.81 4.49 4.82 6.08 -80.42%
DPS 3.33 2.50 5.00 2.50 3.33 2.50 5.00 -23.79%
NAPS 0.83 0.83 0.84 0.84 0.85 0.84 0.84 -0.79%
Adjusted Per Share Value based on latest NOSH - 121,627
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 30.12 28.89 26.55 93.45 110.29 114.31 124.67 -61.30%
EPS 0.35 -0.09 0.11 2.54 3.00 3.22 4.06 -80.57%
DPS 2.21 1.58 3.52 1.66 2.22 1.67 3.34 -24.12%
NAPS 0.5498 0.5236 0.5912 0.5593 0.5672 0.5608 0.5604 -1.26%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.70 0.655 0.75 0.67 0.80 0.71 0.72 -
P/RPS 1.54 1.43 1.99 0.48 0.48 0.41 0.39 150.45%
P/EPS 131.25 -467.86 468.75 17.59 17.80 14.73 11.84 399.35%
EY 0.76 -0.21 0.21 5.69 5.62 6.79 8.44 -79.99%
DY 4.76 3.82 6.67 3.73 4.17 3.52 6.94 -22.28%
P/NAPS 0.84 0.79 0.89 0.80 0.94 0.85 0.86 -1.56%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 28/04/15 27/01/15 30/10/14 24/07/14 28/04/14 27/01/14 29/10/13 -
Price 0.65 0.66 0.70 0.70 0.685 0.80 0.83 -
P/RPS 1.43 1.44 1.86 0.50 0.41 0.47 0.44 119.88%
P/EPS 121.87 -471.43 437.50 18.37 15.24 16.60 13.65 332.09%
EY 0.82 -0.21 0.23 5.44 6.56 6.03 7.33 -76.87%
DY 5.13 3.79 7.14 3.57 4.87 3.13 6.02 -10.14%
P/NAPS 0.78 0.80 0.83 0.83 0.81 0.95 0.99 -14.73%

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