[PAOS] QoQ TTM Result on 31-May-2015 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-May-2015 [#4]
Profit Trend
QoQ- 74.55%
YoY- -61.95%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 60,304 60,463 60,431 57,278 60,375 91,936 124,867 -38.47%
PBT 5,310 4,962 3,573 2,997 2,087 3,143 4,716 8.23%
Tax -2,052 -1,709 -1,425 -1,248 -1,085 -1,542 -1,906 5.04%
NP 3,258 3,253 2,148 1,749 1,002 1,601 2,810 10.37%
-
NP to SH 3,258 3,253 2,148 1,749 1,002 1,601 2,810 10.37%
-
Tax Rate 38.64% 34.44% 39.88% 41.64% 51.99% 49.06% 40.42% -
Total Cost 57,046 57,210 58,283 55,529 59,373 90,335 122,057 -39.80%
-
Net Worth 99,776 99,804 100,945 100,311 101,043 98,845 107,099 -4.61%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div 3,022 3,042 3,042 3,115 3,115 3,102 3,102 -1.72%
Div Payout % 92.78% 93.51% 141.62% 178.13% 310.93% 193.81% 110.42% -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 99,776 99,804 100,945 100,311 101,043 98,845 107,099 -4.61%
NOSH 120,212 120,246 121,621 120,857 121,739 119,090 127,500 -3.85%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 5.40% 5.38% 3.55% 3.05% 1.66% 1.74% 2.25% -
ROE 3.27% 3.26% 2.13% 1.74% 0.99% 1.62% 2.62% -
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 50.16 50.28 49.69 47.39 49.59 77.20 97.93 -36.00%
EPS 2.71 2.71 1.77 1.45 0.82 1.34 2.20 14.92%
DPS 2.50 2.50 2.50 2.58 2.56 2.61 2.43 1.91%
NAPS 0.83 0.83 0.83 0.83 0.83 0.83 0.84 -0.79%
Adjusted Per Share Value based on latest NOSH - 120,857
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 33.29 33.37 33.36 31.62 33.33 50.75 68.92 -38.46%
EPS 1.80 1.80 1.19 0.97 0.55 0.88 1.55 10.49%
DPS 1.67 1.68 1.68 1.72 1.72 1.71 1.71 -1.56%
NAPS 0.5508 0.5509 0.5572 0.5537 0.5577 0.5456 0.5912 -4.61%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.62 0.74 0.67 0.635 0.70 0.655 0.75 -
P/RPS 1.24 1.47 1.35 1.34 1.41 0.85 0.77 37.42%
P/EPS 22.88 27.35 37.94 43.88 85.05 48.72 34.03 -23.27%
EY 4.37 3.66 2.64 2.28 1.18 2.05 2.94 30.27%
DY 4.03 3.38 3.73 4.06 3.66 3.98 3.24 15.67%
P/NAPS 0.75 0.89 0.81 0.77 0.84 0.79 0.89 -10.79%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 28/04/16 26/01/16 27/10/15 28/07/15 28/04/15 27/01/15 30/10/14 -
Price 0.705 0.62 0.72 0.67 0.65 0.66 0.70 -
P/RPS 1.41 1.23 1.45 1.41 1.31 0.85 0.71 58.06%
P/EPS 26.01 22.92 40.77 46.30 78.97 49.09 31.76 -12.47%
EY 3.84 4.36 2.45 2.16 1.27 2.04 3.15 14.12%
DY 3.55 4.03 3.47 3.85 3.94 3.95 3.48 1.33%
P/NAPS 0.85 0.75 0.87 0.81 0.78 0.80 0.83 1.60%

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