[PAOS] YoY Annualized Quarter Result on 28-Feb-2017 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
28-Feb-2017 [#3]
Profit Trend
QoQ- -4.73%
YoY- -27.62%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Revenue 260,065 364,158 272,442 239,773 58,598 54,564 199,805 4.48%
PBT -692 2,665 1,736 2,525 4,493 1,410 8,081 -
Tax -422 -1,209 -966 -606 -1,842 -770 -2,649 -26.35%
NP -1,114 1,456 769 1,918 2,650 640 5,432 -
-
NP to SH -1,114 1,456 769 1,918 2,650 640 5,432 -
-
Tax Rate - 45.37% 55.65% 24.00% 41.00% 54.61% 32.78% -
Total Cost 261,179 362,702 271,673 237,854 55,948 53,924 194,373 5.04%
-
Net Worth 94,205 97,828 97,828 101,451 100,002 99,599 102,756 -1.43%
Dividend
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Div 3,864 3,864 1,932 4,951 4,016 3,999 4,029 -0.69%
Div Payout % 0.00% 265.44% 251.18% 258.09% 151.52% 625.00% 74.18% -
Equity
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Net Worth 94,205 97,828 97,828 101,451 100,002 99,599 102,756 -1.43%
NOSH 181,164 181,164 181,164 181,164 120,484 119,999 120,890 6.96%
Ratio Analysis
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
NP Margin -0.43% 0.40% 0.28% 0.80% 4.52% 1.17% 2.72% -
ROE -1.18% 1.49% 0.79% 1.89% 2.65% 0.64% 5.29% -
Per Share
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 143.55 201.01 150.38 132.35 48.64 45.47 165.28 -2.31%
EPS -0.61 0.80 0.43 1.05 2.20 0.53 4.49 -
DPS 2.13 2.13 1.07 2.73 3.33 3.33 3.33 -7.17%
NAPS 0.52 0.54 0.54 0.56 0.83 0.83 0.85 -7.85%
Adjusted Per Share Value based on latest NOSH - 181,164
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 143.55 201.01 150.38 132.35 32.35 30.12 110.29 4.48%
EPS -0.61 0.80 0.43 1.05 1.46 0.35 3.00 -
DPS 2.13 2.13 1.07 2.73 2.22 2.21 2.22 -0.68%
NAPS 0.52 0.54 0.54 0.56 0.552 0.5498 0.5672 -1.43%
Price Multiplier on Financial Quarter End Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.34 0.325 0.39 0.545 0.62 0.70 0.80 -
P/RPS 0.24 0.16 0.26 0.41 1.27 1.54 0.48 -10.90%
P/EPS -55.26 40.44 91.84 51.46 28.18 131.25 17.80 -
EY -1.81 2.47 1.09 1.94 3.55 0.76 5.62 -
DY 6.27 6.56 2.74 5.02 5.38 4.76 4.17 7.02%
P/NAPS 0.65 0.60 0.72 0.97 0.75 0.84 0.94 -5.95%
Price Multiplier on Announcement Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 11/06/20 26/04/19 25/04/18 27/04/17 28/04/16 28/04/15 28/04/14 -
Price 0.30 0.38 0.435 0.60 0.705 0.65 0.685 -
P/RPS 0.21 0.19 0.29 0.45 1.45 1.43 0.41 -10.54%
P/EPS -48.76 47.28 102.43 56.65 32.05 121.87 15.24 -
EY -2.05 2.11 0.98 1.77 3.12 0.82 6.56 -
DY 7.11 5.61 2.45 4.56 4.73 5.13 4.87 6.50%
P/NAPS 0.58 0.70 0.81 1.07 0.85 0.78 0.81 -5.40%

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