[PAOS] YoY Quarter Result on 31-Aug-2013 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 272.62%
YoY- 13.61%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 50,315 15,179 12,026 56,465 78,312 77,297 39,356 4.17%
PBT 1,260 769 193 2,567 2,060 1,746 526 15.65%
Tax -393 -319 -142 -730 -443 -405 -50 40.96%
NP 867 450 51 1,837 1,617 1,341 476 10.50%
-
NP to SH 867 450 51 1,837 1,617 1,341 476 10.50%
-
Tax Rate 31.19% 41.48% 73.58% 28.44% 21.50% 23.20% 9.51% -
Total Cost 49,448 14,729 11,975 54,628 76,695 75,956 38,880 4.08%
-
Net Worth 101,149 100,945 107,099 101,518 98,950 100,272 100,082 0.17%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 1,505 1,520 1,593 1,510 1,508 1,510 1,525 -0.21%
Div Payout % 173.61% 337.84% 3,125.00% 82.24% 93.28% 112.61% 320.51% -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 101,149 100,945 107,099 101,518 98,950 100,272 100,082 0.17%
NOSH 120,776 121,621 127,500 120,855 120,671 120,810 122,051 -0.17%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 1.72% 2.96% 0.42% 3.25% 2.06% 1.73% 1.21% -
ROE 0.86% 0.45% 0.05% 1.81% 1.63% 1.34% 0.48% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 41.78 12.48 9.43 46.72 64.90 63.98 32.25 4.40%
EPS 0.72 0.37 0.04 1.52 1.34 1.11 0.39 10.74%
DPS 1.25 1.25 1.25 1.25 1.25 1.25 1.25 0.00%
NAPS 0.84 0.83 0.84 0.84 0.82 0.83 0.82 0.40%
Adjusted Per Share Value based on latest NOSH - 120,855
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 27.77 8.38 6.64 31.17 43.23 42.67 21.72 4.17%
EPS 0.48 0.25 0.03 1.01 0.89 0.74 0.26 10.74%
DPS 0.83 0.84 0.88 0.83 0.83 0.83 0.84 -0.19%
NAPS 0.5583 0.5572 0.5912 0.5604 0.5462 0.5535 0.5524 0.17%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 1.03 0.67 0.75 0.72 0.55 0.74 0.81 -
P/RPS 2.47 5.37 7.95 1.54 0.85 1.16 2.51 -0.26%
P/EPS 143.06 181.08 1,875.00 47.37 41.04 66.67 207.69 -6.01%
EY 0.70 0.55 0.05 2.11 2.44 1.50 0.48 6.48%
DY 1.21 1.87 1.67 1.74 2.27 1.69 1.54 -3.93%
P/NAPS 1.23 0.81 0.89 0.86 0.67 0.89 0.99 3.68%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 27/10/16 27/10/15 30/10/14 29/10/13 25/10/12 27/10/11 28/10/10 -
Price 1.31 0.72 0.70 0.83 0.55 0.60 0.83 -
P/RPS 3.14 5.77 7.42 1.78 0.85 0.94 2.57 3.39%
P/EPS 181.94 194.59 1,750.00 54.61 41.04 54.05 212.82 -2.57%
EY 0.55 0.51 0.06 1.83 2.44 1.85 0.47 2.65%
DY 0.95 1.74 1.79 1.51 2.27 2.08 1.51 -7.42%
P/NAPS 1.56 0.87 0.83 0.99 0.67 0.72 1.01 7.50%

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