[PAOS] QoQ TTM Result on 30-Nov-2015 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
26-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015 [#2]
Profit Trend
QoQ- 51.44%
YoY- 103.19%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 109,238 74,102 60,304 60,463 60,431 57,278 60,375 48.21%
PBT 5,894 5,403 5,310 4,962 3,573 2,997 2,087 99.17%
Tax -2,020 -1,946 -2,052 -1,709 -1,425 -1,248 -1,085 51.05%
NP 3,874 3,457 3,258 3,253 2,148 1,749 1,002 145.32%
-
NP to SH 3,874 3,457 3,258 3,253 2,148 1,749 1,002 145.32%
-
Tax Rate 34.27% 36.02% 38.64% 34.44% 39.88% 41.64% 51.99% -
Total Cost 105,364 70,645 57,046 57,210 58,283 55,529 59,373 46.32%
-
Net Worth 101,149 99,872 99,776 99,804 100,945 100,311 101,043 0.06%
Dividend
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div 3,007 3,022 3,022 3,042 3,042 3,115 3,115 -2.31%
Div Payout % 77.64% 87.44% 92.78% 93.51% 141.62% 178.13% 310.93% -
Equity
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 101,149 99,872 99,776 99,804 100,945 100,311 101,043 0.06%
NOSH 120,776 120,327 120,212 120,246 121,621 120,857 121,739 -0.52%
Ratio Analysis
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 3.55% 4.67% 5.40% 5.38% 3.55% 3.05% 1.66% -
ROE 3.83% 3.46% 3.27% 3.26% 2.13% 1.74% 0.99% -
Per Share
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 90.72 61.58 50.16 50.28 49.69 47.39 49.59 49.30%
EPS 3.22 2.87 2.71 2.71 1.77 1.45 0.82 147.87%
DPS 2.50 2.50 2.50 2.50 2.50 2.58 2.56 -1.56%
NAPS 0.84 0.83 0.83 0.83 0.83 0.83 0.83 0.79%
Adjusted Per Share Value based on latest NOSH - 120,246
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 60.30 40.90 33.29 33.37 33.36 31.62 33.33 48.20%
EPS 2.14 1.91 1.80 1.80 1.19 0.97 0.55 146.36%
DPS 1.66 1.67 1.67 1.68 1.68 1.72 1.72 -2.32%
NAPS 0.5583 0.5513 0.5508 0.5509 0.5572 0.5537 0.5577 0.07%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 1.03 0.70 0.62 0.74 0.67 0.635 0.70 -
P/RPS 1.14 1.14 1.24 1.47 1.35 1.34 1.41 -13.15%
P/EPS 32.02 24.36 22.88 27.35 37.94 43.88 85.05 -47.70%
EY 3.12 4.10 4.37 3.66 2.64 2.28 1.18 90.64%
DY 2.43 3.57 4.03 3.38 3.73 4.06 3.66 -23.79%
P/NAPS 1.23 0.84 0.75 0.89 0.81 0.77 0.84 28.79%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 27/10/16 27/07/16 28/04/16 26/01/16 27/10/15 28/07/15 28/04/15 -
Price 1.31 0.90 0.705 0.62 0.72 0.67 0.65 -
P/RPS 1.44 1.46 1.41 1.23 1.45 1.41 1.31 6.48%
P/EPS 40.72 31.33 26.01 22.92 40.77 46.30 78.97 -35.56%
EY 2.46 3.19 3.84 4.36 2.45 2.16 1.27 55.07%
DY 1.91 2.78 3.55 4.03 3.47 3.85 3.94 -38.15%
P/NAPS 1.56 1.08 0.85 0.75 0.87 0.81 0.78 58.40%

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