[PAOS] QoQ TTM Result on 31-Aug-2015 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- 22.81%
YoY- -23.56%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 74,102 60,304 60,463 60,431 57,278 60,375 91,936 -13.37%
PBT 5,403 5,310 4,962 3,573 2,997 2,087 3,143 43.45%
Tax -1,946 -2,052 -1,709 -1,425 -1,248 -1,085 -1,542 16.76%
NP 3,457 3,258 3,253 2,148 1,749 1,002 1,601 66.98%
-
NP to SH 3,457 3,258 3,253 2,148 1,749 1,002 1,601 66.98%
-
Tax Rate 36.02% 38.64% 34.44% 39.88% 41.64% 51.99% 49.06% -
Total Cost 70,645 57,046 57,210 58,283 55,529 59,373 90,335 -15.10%
-
Net Worth 99,872 99,776 99,804 100,945 100,311 101,043 98,845 0.69%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div 3,022 3,022 3,042 3,042 3,115 3,115 3,102 -1.72%
Div Payout % 87.44% 92.78% 93.51% 141.62% 178.13% 310.93% 193.81% -
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 99,872 99,776 99,804 100,945 100,311 101,043 98,845 0.69%
NOSH 120,327 120,212 120,246 121,621 120,857 121,739 119,090 0.69%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 4.67% 5.40% 5.38% 3.55% 3.05% 1.66% 1.74% -
ROE 3.46% 3.27% 3.26% 2.13% 1.74% 0.99% 1.62% -
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 61.58 50.16 50.28 49.69 47.39 49.59 77.20 -13.97%
EPS 2.87 2.71 2.71 1.77 1.45 0.82 1.34 66.07%
DPS 2.50 2.50 2.50 2.50 2.58 2.56 2.61 -2.82%
NAPS 0.83 0.83 0.83 0.83 0.83 0.83 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 121,621
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 40.90 33.29 33.37 33.36 31.62 33.33 50.75 -13.38%
EPS 1.91 1.80 1.80 1.19 0.97 0.55 0.88 67.55%
DPS 1.67 1.67 1.68 1.68 1.72 1.72 1.71 -1.56%
NAPS 0.5513 0.5508 0.5509 0.5572 0.5537 0.5577 0.5456 0.69%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.70 0.62 0.74 0.67 0.635 0.70 0.655 -
P/RPS 1.14 1.24 1.47 1.35 1.34 1.41 0.85 21.59%
P/EPS 24.36 22.88 27.35 37.94 43.88 85.05 48.72 -36.97%
EY 4.10 4.37 3.66 2.64 2.28 1.18 2.05 58.67%
DY 3.57 4.03 3.38 3.73 4.06 3.66 3.98 -6.98%
P/NAPS 0.84 0.75 0.89 0.81 0.77 0.84 0.79 4.17%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 27/07/16 28/04/16 26/01/16 27/10/15 28/07/15 28/04/15 27/01/15 -
Price 0.90 0.705 0.62 0.72 0.67 0.65 0.66 -
P/RPS 1.46 1.41 1.23 1.45 1.41 1.31 0.85 43.37%
P/EPS 31.33 26.01 22.92 40.77 46.30 78.97 49.09 -25.85%
EY 3.19 3.84 4.36 2.45 2.16 1.27 2.04 34.68%
DY 2.78 3.55 4.03 3.47 3.85 3.94 3.95 -20.86%
P/NAPS 1.08 0.85 0.75 0.87 0.81 0.78 0.80 22.12%

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