[PAOS] QoQ Annualized Quarter Result on 31-May-2015 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-May-2015 [#4]
Profit Trend
QoQ- 173.28%
YoY- -61.95%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 58,598 58,716 60,716 57,278 54,564 52,346 48,104 14.07%
PBT 4,493 4,484 3,076 2,997 1,410 554 772 223.90%
Tax -1,842 -1,636 -1,276 -1,248 -770 -714 -568 119.24%
NP 2,650 2,848 1,800 1,749 640 -160 204 453.46%
-
NP to SH 2,650 2,848 1,800 1,749 640 -160 204 453.46%
-
Tax Rate 41.00% 36.49% 41.48% 41.64% 54.61% 128.88% 73.58% -
Total Cost 55,948 55,868 58,916 55,529 53,924 52,506 47,900 10.91%
-
Net Worth 100,002 100,162 100,945 100,115 99,599 94,857 107,099 -4.47%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div 4,016 3,016 6,081 3,015 3,999 2,857 6,375 -26.53%
Div Payout % 151.52% 105.93% 337.84% 172.41% 625.00% 0.00% 3,125.00% -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 100,002 100,162 100,945 100,115 99,599 94,857 107,099 -4.47%
NOSH 120,484 120,677 121,621 120,620 119,999 114,285 127,500 -3.70%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 4.52% 4.85% 2.96% 3.05% 1.17% -0.31% 0.42% -
ROE 2.65% 2.84% 1.78% 1.75% 0.64% -0.17% 0.19% -
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 48.64 48.66 49.92 47.49 45.47 45.80 37.73 18.46%
EPS 2.20 2.36 1.48 1.45 0.53 -0.14 0.16 474.86%
DPS 3.33 2.50 5.00 2.50 3.33 2.50 5.00 -23.75%
NAPS 0.83 0.83 0.83 0.83 0.83 0.83 0.84 -0.79%
Adjusted Per Share Value based on latest NOSH - 120,857
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 32.35 32.41 33.51 31.62 30.12 28.89 26.55 14.09%
EPS 1.46 1.57 0.99 0.97 0.35 -0.09 0.11 461.46%
DPS 2.22 1.67 3.36 1.66 2.21 1.58 3.52 -26.47%
NAPS 0.552 0.5529 0.5572 0.5526 0.5498 0.5236 0.5912 -4.47%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.62 0.74 0.67 0.635 0.70 0.655 0.75 -
P/RPS 1.27 1.52 1.34 1.34 1.54 1.43 1.99 -25.89%
P/EPS 28.18 31.36 45.27 43.79 131.25 -467.86 468.75 -84.68%
EY 3.55 3.19 2.21 2.28 0.76 -0.21 0.21 559.81%
DY 5.38 3.38 7.46 3.94 4.76 3.82 6.67 -13.36%
P/NAPS 0.75 0.89 0.81 0.77 0.84 0.79 0.89 -10.79%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 28/04/16 26/01/16 27/10/15 28/07/15 28/04/15 27/01/15 30/10/14 -
Price 0.705 0.62 0.72 0.67 0.65 0.66 0.70 -
P/RPS 1.45 1.27 1.44 1.41 1.43 1.44 1.86 -15.30%
P/EPS 32.05 26.27 48.65 46.21 121.87 -471.43 437.50 -82.51%
EY 3.12 3.81 2.06 2.16 0.82 -0.21 0.23 469.69%
DY 4.73 4.03 6.94 3.73 5.13 3.79 7.14 -24.02%
P/NAPS 0.85 0.75 0.87 0.81 0.78 0.80 0.83 1.60%

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