[PAOS] QoQ TTM Result on 29-Feb-2016 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
29-Feb-2016 [#3]
Profit Trend
QoQ- 0.15%
YoY- 225.15%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 156,362 109,238 74,102 60,304 60,463 60,431 57,278 94.97%
PBT 4,857 5,894 5,403 5,310 4,962 3,573 2,997 37.84%
Tax -1,817 -2,020 -1,946 -2,052 -1,709 -1,425 -1,248 28.36%
NP 3,040 3,874 3,457 3,258 3,253 2,148 1,749 44.41%
-
NP to SH 3,040 3,874 3,457 3,258 3,253 2,148 1,749 44.41%
-
Tax Rate 37.41% 34.27% 36.02% 38.64% 34.44% 39.88% 41.64% -
Total Cost 153,322 105,364 70,645 57,046 57,210 58,283 55,529 96.45%
-
Net Worth 96,833 101,149 99,872 99,776 99,804 100,945 100,311 -2.31%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div 3,007 3,007 3,022 3,022 3,042 3,042 3,115 -2.31%
Div Payout % 98.94% 77.64% 87.44% 92.78% 93.51% 141.62% 178.13% -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 96,833 101,149 99,872 99,776 99,804 100,945 100,311 -2.31%
NOSH 116,666 120,776 120,327 120,212 120,246 121,621 120,857 -2.31%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 1.94% 3.55% 4.67% 5.40% 5.38% 3.55% 3.05% -
ROE 3.14% 3.83% 3.46% 3.27% 3.26% 2.13% 1.74% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 134.02 90.72 61.58 50.16 50.28 49.69 47.39 99.60%
EPS 2.61 3.22 2.87 2.71 2.71 1.77 1.45 47.81%
DPS 2.58 2.50 2.50 2.50 2.50 2.50 2.58 0.00%
NAPS 0.83 0.84 0.83 0.83 0.83 0.83 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 120,212
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 86.31 60.30 40.90 33.29 33.37 33.36 31.62 94.95%
EPS 1.68 2.14 1.91 1.80 1.80 1.19 0.97 44.07%
DPS 1.66 1.66 1.67 1.67 1.68 1.68 1.72 -2.33%
NAPS 0.5345 0.5583 0.5513 0.5508 0.5509 0.5572 0.5537 -2.31%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 1.15 1.03 0.70 0.62 0.74 0.67 0.635 -
P/RPS 0.86 1.14 1.14 1.24 1.47 1.35 1.34 -25.53%
P/EPS 44.13 32.02 24.36 22.88 27.35 37.94 43.88 0.37%
EY 2.27 3.12 4.10 4.37 3.66 2.64 2.28 -0.29%
DY 2.24 2.43 3.57 4.03 3.38 3.73 4.06 -32.65%
P/NAPS 1.39 1.23 0.84 0.75 0.89 0.81 0.77 48.09%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 24/01/17 27/10/16 27/07/16 28/04/16 26/01/16 27/10/15 28/07/15 -
Price 0.58 1.31 0.90 0.705 0.62 0.72 0.67 -
P/RPS 0.43 1.44 1.46 1.41 1.23 1.45 1.41 -54.59%
P/EPS 22.26 40.72 31.33 26.01 22.92 40.77 46.30 -38.54%
EY 4.49 2.46 3.19 3.84 4.36 2.45 2.16 62.66%
DY 4.45 1.91 2.78 3.55 4.03 3.47 3.85 10.10%
P/NAPS 0.70 1.56 1.08 0.85 0.75 0.87 0.81 -9.24%

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