[PAOS] YoY TTM 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- 4.49%
YoY- 108.33%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 109,238 60,431 124,867 254,568 262,229 278,620 125,350 -2.26%
PBT 5,894 3,573 4,716 7,697 3,847 6,417 1,601 24.23%
Tax -2,020 -1,425 -1,906 -2,572 -1,387 -2,057 -486 26.77%
NP 3,874 2,148 2,810 5,125 2,460 4,360 1,115 23.04%
-
NP to SH 3,874 2,148 2,810 5,125 2,460 4,360 1,115 23.04%
-
Tax Rate 34.27% 39.88% 40.42% 33.42% 36.05% 32.06% 30.36% -
Total Cost 105,364 58,283 122,057 249,443 259,769 274,260 124,235 -2.70%
-
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 3,007 3,042 3,102 3,021 3,008 3,017 3,044 -0.20%
Div Payout % 77.64% 141.62% 110.42% 58.96% 122.29% 69.20% 273.04% -
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 3.55% 3.55% 2.25% 2.01% 0.94% 1.56% 0.89% -
ROE 3.83% 2.13% 2.62% 5.05% 2.49% 4.35% 1.11% -
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 90.72 49.69 97.93 210.64 217.31 230.63 102.70 -2.04%
EPS 3.22 1.77 2.20 4.24 2.04 3.61 0.91 23.42%
DPS 2.50 2.50 2.43 2.50 2.50 2.50 2.49 0.06%
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 60.30 33.36 68.92 140.52 144.75 153.79 69.19 -2.26%
EPS 2.14 1.19 1.55 2.83 1.36 2.41 0.62 22.91%
DPS 1.66 1.68 1.71 1.67 1.66 1.67 1.68 -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 1.14 1.35 0.77 0.34 0.25 0.32 0.79 6.29%
P/EPS 32.02 37.94 34.03 16.98 26.98 20.50 88.67 -15.60%
EY 3.12 2.64 2.94 5.89 3.71 4.88 1.13 18.42%
DY 2.43 3.73 3.24 3.47 4.55 3.38 3.08 -3.87%
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 1.44 1.45 0.71 0.39 0.25 0.26 0.81 10.05%
P/EPS 40.72 40.77 31.76 19.57 26.98 16.63 90.85 -12.50%
EY 2.46 2.45 3.15 5.11 3.71 6.01 1.10 14.34%
DY 1.91 3.47 3.48 3.01 4.55 4.17 3.01 -7.29%
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