[PAOS] QoQ Cumulative Quarter Result on 31-Aug-2017 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
26-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
31-Aug-2017 [#1]
Profit Trend
QoQ- -72.42%
YoY- -41.06%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 279,529 204,332 131,305 63,002 237,447 179,830 111,618 84.51%
PBT 1,486 1,302 1,278 826 2,588 1,894 1,696 -8.44%
Tax -631 -725 -594 -315 -735 -455 -689 -5.69%
NP 855 577 684 511 1,853 1,439 1,007 -10.34%
-
NP to SH 855 577 684 511 1,853 1,439 1,007 -10.34%
-
Tax Rate 42.46% 55.68% 46.48% 38.14% 28.40% 24.02% 40.62% -
Total Cost 278,674 203,755 130,621 62,491 235,594 178,391 110,611 85.25%
-
Net Worth 99,640 97,828 99,640 99,640 99,640 101,451 100,699 -0.70%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div 1,449 1,449 1,449 1,449 3,713 3,713 1,516 -2.97%
Div Payout % 169.51% 251.18% 211.89% 283.62% 200.42% 258.09% 150.60% -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 99,640 97,828 99,640 99,640 99,640 101,451 100,699 -0.70%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 121,325 30.67%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 0.31% 0.28% 0.52% 0.81% 0.78% 0.80% 0.90% -
ROE 0.86% 0.59% 0.69% 0.51% 1.86% 1.42% 1.00% -
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 154.30 112.79 72.48 34.78 131.07 99.26 92.00 41.20%
EPS 0.47 0.32 0.38 0.28 1.02 0.79 0.83 -31.57%
DPS 0.80 0.80 0.80 0.80 2.05 2.05 1.25 -25.75%
NAPS 0.55 0.54 0.55 0.55 0.55 0.56 0.83 -24.01%
Adjusted Per Share Value based on latest NOSH - 181,164
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 154.30 112.79 72.48 34.78 131.07 99.26 61.61 84.52%
EPS 0.47 0.32 0.38 0.28 1.02 0.79 0.56 -11.03%
DPS 0.80 0.80 0.80 0.80 2.05 2.05 0.84 -3.20%
NAPS 0.55 0.54 0.55 0.55 0.55 0.56 0.5558 -0.69%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.39 0.39 0.45 0.505 0.56 0.545 1.15 -
P/RPS 0.25 0.35 0.62 1.45 0.43 0.55 1.25 -65.83%
P/EPS 82.64 122.45 119.19 179.04 54.75 68.61 138.55 -29.16%
EY 1.21 0.82 0.84 0.56 1.83 1.46 0.72 41.39%
DY 2.05 2.05 1.78 1.58 3.66 3.76 1.09 52.42%
P/NAPS 0.71 0.72 0.82 0.92 1.02 0.97 1.39 -36.12%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 26/07/18 25/04/18 25/01/18 26/10/17 27/07/17 27/04/17 24/01/17 -
Price 0.345 0.435 0.42 0.49 0.57 0.60 0.58 -
P/RPS 0.22 0.39 0.58 1.41 0.43 0.60 0.63 -50.44%
P/EPS 73.10 136.58 111.24 173.72 55.73 75.54 69.88 3.05%
EY 1.37 0.73 0.90 0.58 1.79 1.32 1.43 -2.81%
DY 2.32 1.84 1.90 1.63 3.60 3.42 2.16 4.88%
P/NAPS 0.63 0.81 0.76 0.89 1.04 1.07 0.70 -6.78%

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