[PAOS] QoQ TTM Result on 31-Aug-2016 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-Aug-2016 [#1]
Profit Trend
QoQ- 12.06%
YoY- 80.35%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Revenue 237,447 209,983 156,362 109,238 74,102 60,304 60,463 148.70%
PBT 2,588 3,926 4,857 5,894 5,403 5,310 4,962 -35.17%
Tax -735 -1,019 -1,817 -2,020 -1,946 -2,052 -1,709 -42.99%
NP 1,853 2,907 3,040 3,874 3,457 3,258 3,253 -31.25%
-
NP to SH 1,853 2,907 3,040 3,874 3,457 3,258 3,253 -31.25%
-
Tax Rate 28.40% 25.96% 37.41% 34.27% 36.02% 38.64% 34.44% -
Total Cost 235,594 207,076 153,322 105,364 70,645 57,046 57,210 156.69%
-
Net Worth 99,640 101,451 96,833 101,149 99,872 99,776 99,804 -0.10%
Dividend
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Div 2,954 2,954 3,007 3,007 3,022 3,022 3,042 -1.93%
Div Payout % 159.45% 101.63% 98.94% 77.64% 87.44% 92.78% 93.51% -
Equity
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Net Worth 99,640 101,451 96,833 101,149 99,872 99,776 99,804 -0.10%
NOSH 181,164 181,164 116,666 120,776 120,327 120,212 120,246 31.38%
Ratio Analysis
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
NP Margin 0.78% 1.38% 1.94% 3.55% 4.67% 5.40% 5.38% -
ROE 1.86% 2.87% 3.14% 3.83% 3.46% 3.27% 3.26% -
Per Share
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 131.07 115.91 134.02 90.72 61.58 50.16 50.28 89.30%
EPS 1.02 1.60 2.61 3.22 2.87 2.71 2.71 -47.83%
DPS 1.63 1.63 2.58 2.50 2.50 2.50 2.50 -24.78%
NAPS 0.55 0.56 0.83 0.84 0.83 0.83 0.83 -23.97%
Adjusted Per Share Value based on latest NOSH - 120,776
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 131.07 115.91 86.31 60.30 40.90 33.29 33.37 148.73%
EPS 1.02 1.60 1.68 2.14 1.91 1.80 1.80 -31.49%
DPS 1.63 1.63 1.66 1.66 1.67 1.67 1.68 -1.99%
NAPS 0.55 0.56 0.5345 0.5583 0.5513 0.5508 0.5509 -0.10%
Price Multiplier on Financial Quarter End Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 -
Price 0.56 0.545 1.15 1.03 0.70 0.62 0.74 -
P/RPS 0.43 0.47 0.86 1.14 1.14 1.24 1.47 -55.90%
P/EPS 54.75 33.96 44.13 32.02 24.36 22.88 27.35 58.76%
EY 1.83 2.94 2.27 3.12 4.10 4.37 3.66 -36.97%
DY 2.91 2.99 2.24 2.43 3.57 4.03 3.38 -9.49%
P/NAPS 1.02 0.97 1.39 1.23 0.84 0.75 0.89 9.50%
Price Multiplier on Announcement Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 27/07/17 27/04/17 24/01/17 27/10/16 27/07/16 28/04/16 26/01/16 -
Price 0.57 0.60 0.58 1.31 0.90 0.705 0.62 -
P/RPS 0.43 0.52 0.43 1.44 1.46 1.41 1.23 -50.34%
P/EPS 55.73 37.39 22.26 40.72 31.33 26.01 22.92 80.72%
EY 1.79 2.67 4.49 2.46 3.19 3.84 4.36 -44.73%
DY 2.86 2.72 4.45 1.91 2.78 3.55 4.03 -20.42%
P/NAPS 1.04 1.07 0.70 1.56 1.08 0.85 0.75 24.32%

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