[PAOS] YoY Annual (Unaudited) Result on 31-May-2016 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-May-2016 [#4]
Profit Trend
YoY- 97.66%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 326,700 279,529 237,447 74,102 57,278 169,306 276,415 2.82%
PBT 1,637 1,486 2,588 5,403 2,997 7,090 7,190 -21.84%
Tax -894 -631 -735 -1,946 -1,248 -2,494 -2,285 -14.47%
NP 743 855 1,853 3,457 1,749 4,596 4,905 -26.97%
-
NP to SH 743 855 1,853 3,457 1,749 4,596 4,905 -26.97%
-
Tax Rate 54.61% 42.46% 28.40% 36.02% 41.64% 35.18% 31.78% -
Total Cost 325,957 278,674 235,594 70,645 55,529 164,710 271,510 3.09%
-
Net Worth 96,016 99,640 99,640 100,325 100,115 101,329 100,274 -0.72%
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Div 2,898 1,449 3,713 3,021 3,015 3,015 3,020 -0.68%
Div Payout % 390.12% 169.51% 200.42% 87.41% 172.41% 65.62% 61.58% -
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 96,016 99,640 99,640 100,325 100,115 101,329 100,274 -0.72%
NOSH 181,164 181,164 181,164 120,874 120,620 120,629 120,812 6.98%
Ratio Analysis
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin 0.23% 0.31% 0.78% 4.67% 3.05% 2.71% 1.77% -
ROE 0.77% 0.86% 1.86% 3.45% 1.75% 4.54% 4.89% -
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 180.33 154.30 131.07 61.31 47.49 140.35 228.80 -3.88%
EPS 0.41 0.47 1.02 2.86 1.45 3.81 4.06 -31.74%
DPS 1.60 0.80 2.05 2.50 2.50 2.50 2.50 -7.16%
NAPS 0.53 0.55 0.55 0.83 0.83 0.84 0.83 -7.20%
Adjusted Per Share Value based on latest NOSH - 120,327
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 180.33 154.30 131.07 40.90 31.62 93.45 152.58 2.82%
EPS 0.41 0.47 1.02 1.91 0.97 2.54 2.71 -26.99%
DPS 1.60 0.80 2.05 1.67 1.66 1.66 1.67 -0.71%
NAPS 0.53 0.55 0.55 0.5538 0.5526 0.5593 0.5535 -0.72%
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 0.35 0.39 0.56 0.70 0.635 0.67 0.605 -
P/RPS 0.19 0.25 0.43 1.14 1.34 0.48 0.26 -5.09%
P/EPS 85.34 82.64 54.75 24.48 43.79 17.59 14.90 33.74%
EY 1.17 1.21 1.83 4.09 2.28 5.69 6.71 -25.24%
DY 4.57 2.05 3.66 3.57 3.94 3.73 4.13 1.70%
P/NAPS 0.66 0.71 1.02 0.84 0.77 0.80 0.73 -1.66%
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 25/07/19 26/07/18 27/07/17 27/07/16 28/07/15 24/07/14 29/07/13 -
Price 0.38 0.345 0.57 0.90 0.67 0.70 0.60 -
P/RPS 0.21 0.22 0.43 1.47 1.41 0.50 0.26 -3.49%
P/EPS 92.65 73.10 55.73 31.47 46.21 18.37 14.78 35.76%
EY 1.08 1.37 1.79 3.18 2.16 5.44 6.77 -26.34%
DY 4.21 2.32 3.60 2.78 3.73 3.57 4.17 0.15%
P/NAPS 0.72 0.63 1.04 1.08 0.81 0.83 0.72 0.00%

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