[PAOS] QoQ Cumulative Quarter Result on 31-May-2016 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-May-2016 [#4]
Profit Trend
QoQ- 73.89%
YoY- 97.66%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 179,830 111,618 50,315 74,102 43,949 29,358 15,179 420.47%
PBT 1,894 1,696 1,260 5,403 3,370 2,242 769 82.47%
Tax -455 -689 -393 -1,946 -1,382 -818 -319 26.73%
NP 1,439 1,007 867 3,457 1,988 1,424 450 117.20%
-
NP to SH 1,439 1,007 867 3,457 1,988 1,424 450 117.20%
-
Tax Rate 24.02% 40.62% 31.19% 36.02% 41.01% 36.49% 41.48% -
Total Cost 178,391 110,611 49,448 70,645 41,961 27,934 14,729 428.19%
-
Net Worth 101,451 100,699 101,149 100,325 100,002 100,162 100,945 0.33%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div 3,713 1,516 1,505 3,021 3,012 1,508 1,520 81.47%
Div Payout % 258.09% 150.60% 173.61% 87.41% 151.52% 105.93% 337.84% -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 101,451 100,699 101,149 100,325 100,002 100,162 100,945 0.33%
NOSH 181,164 121,325 120,776 120,874 120,484 120,677 121,621 30.46%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 0.80% 0.90% 1.72% 4.67% 4.52% 4.85% 2.96% -
ROE 1.42% 1.00% 0.86% 3.45% 1.99% 1.42% 0.45% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 99.26 92.00 41.78 61.31 36.48 24.33 12.48 298.95%
EPS 0.79 0.83 0.72 2.86 1.65 1.18 0.37 65.88%
DPS 2.05 1.25 1.25 2.50 2.50 1.25 1.25 39.11%
NAPS 0.56 0.83 0.84 0.83 0.83 0.83 0.83 -23.09%
Adjusted Per Share Value based on latest NOSH - 120,327
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 99.26 61.61 27.77 40.90 24.26 16.21 8.38 420.40%
EPS 0.79 0.56 0.48 1.91 1.10 0.79 0.25 115.49%
DPS 2.05 0.84 0.83 1.67 1.66 0.83 0.84 81.36%
NAPS 0.56 0.5558 0.5583 0.5538 0.552 0.5529 0.5572 0.33%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.545 1.15 1.03 0.70 0.62 0.74 0.67 -
P/RPS 0.55 1.25 2.47 1.14 1.70 3.04 5.37 -78.13%
P/EPS 68.61 138.55 143.06 24.48 37.58 62.71 181.08 -47.66%
EY 1.46 0.72 0.70 4.09 2.66 1.59 0.55 91.83%
DY 3.76 1.09 1.21 3.57 4.03 1.69 1.87 59.37%
P/NAPS 0.97 1.39 1.23 0.84 0.75 0.89 0.81 12.78%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 27/04/17 24/01/17 27/10/16 27/07/16 28/04/16 26/01/16 27/10/15 -
Price 0.60 0.58 1.31 0.90 0.705 0.62 0.72 -
P/RPS 0.60 0.63 3.14 1.47 1.93 2.55 5.77 -77.91%
P/EPS 75.54 69.88 181.94 31.47 42.73 52.54 194.59 -46.81%
EY 1.32 1.43 0.55 3.18 2.34 1.90 0.51 88.61%
DY 3.42 2.16 0.95 2.78 3.55 2.02 1.74 56.97%
P/NAPS 1.07 0.70 1.56 1.08 0.85 0.75 0.87 14.80%

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