[PAOS] YoY Cumulative 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- 42.9%
YoY- -27.62%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Revenue 195,049 273,119 204,332 179,830 43,949 40,923 149,854 4.48%
PBT -519 1,999 1,302 1,894 3,370 1,058 6,061 -
Tax -317 -907 -725 -455 -1,382 -578 -1,987 -26.33%
NP -836 1,092 577 1,439 1,988 480 4,074 -
-
NP to SH -836 1,092 577 1,439 1,988 480 4,074 -
-
Tax Rate - 45.37% 55.68% 24.02% 41.01% 54.63% 32.78% -
Total Cost 195,885 272,027 203,755 178,391 41,961 40,443 145,780 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 2,898 2,898 1,449 3,713 3,012 2,999 3,022 -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 -0.89% 1.12% 0.59% 1.42% 1.99% 0.48% 3.96% -
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 107.66 150.76 112.79 99.26 36.48 34.10 123.96 -2.32%
EPS -0.46 0.60 0.32 0.79 1.65 0.40 3.37 -
DPS 1.60 1.60 0.80 2.05 2.50 2.50 2.50 -7.16%
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 107.66 150.76 112.79 99.26 24.26 22.59 82.72 4.48%
EPS -0.46 0.60 0.32 0.79 1.10 0.26 2.25 -
DPS 1.60 1.60 0.80 2.05 1.66 1.66 1.67 -0.71%
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 0.32 0.22 0.35 0.55 1.70 2.05 0.65 -11.13%
P/EPS -73.68 53.92 122.45 68.61 37.58 175.00 23.74 -
EY -1.36 1.85 0.82 1.46 2.66 0.57 4.21 -
DY 4.71 4.92 2.05 3.76 4.03 3.57 3.13 7.04%
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 0.28 0.25 0.39 0.60 1.93 1.91 0.55 -10.63%
P/EPS -65.01 63.04 136.58 75.54 42.73 162.50 20.33 -
EY -1.54 1.59 0.73 1.32 2.34 0.62 4.92 -
DY 5.33 4.21 1.84 3.42 3.55 3.85 3.65 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