[PAOS] QoQ Cumulative 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- 33.86%
YoY- -32.08%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 92,552 279,529 204,332 131,305 63,002 237,447 179,830 -35.70%
PBT 836 1,486 1,302 1,278 826 2,588 1,894 -41.94%
Tax -362 -631 -725 -594 -315 -735 -455 -14.10%
NP 474 855 577 684 511 1,853 1,439 -52.20%
-
NP to SH 474 855 577 684 511 1,853 1,439 -52.20%
-
Tax Rate 43.30% 42.46% 55.68% 46.48% 38.14% 28.40% 24.02% -
Total Cost 92,078 278,674 203,755 130,621 62,491 235,594 178,391 -35.57%
-
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 1,449 1,449 1,449 1,449 1,449 3,713 3,713 -46.50%
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 0.48% 0.86% 0.59% 0.69% 0.51% 1.86% 1.42% -
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 51.09 154.30 112.79 72.48 34.78 131.07 99.26 -35.69%
EPS 0.26 0.47 0.32 0.38 0.28 1.02 0.79 -52.23%
DPS 0.80 0.80 0.80 0.80 0.80 2.05 2.05 -46.50%
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 51.09 154.30 112.79 72.48 34.78 131.07 99.26 -35.69%
EPS 0.26 0.47 0.32 0.38 0.28 1.02 0.79 -52.23%
DPS 0.80 0.80 0.80 0.80 0.80 2.05 2.05 -46.50%
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 0.69 0.25 0.35 0.62 1.45 0.43 0.55 16.27%
P/EPS 133.77 82.64 122.45 119.19 179.04 54.75 68.61 55.87%
EY 0.75 1.21 0.82 0.84 0.56 1.83 1.46 -35.78%
DY 2.29 2.05 2.05 1.78 1.58 3.66 3.76 -28.08%
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 0.70 0.22 0.39 0.58 1.41 0.43 0.60 10.79%
P/EPS 137.59 73.10 136.58 111.24 173.72 55.73 75.54 48.98%
EY 0.73 1.37 0.73 0.90 0.58 1.79 1.32 -32.55%
DY 2.22 2.32 1.84 1.90 1.63 3.60 3.42 -24.97%
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