[PAOS] YoY TTM Result on 31-Aug-2014 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- -38.86%
YoY- -45.17%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 250,134 109,238 60,431 124,867 254,568 262,229 278,620 -1.77%
PBT 2,154 5,894 3,573 4,716 7,697 3,847 6,417 -16.62%
Tax -657 -2,020 -1,425 -1,906 -2,572 -1,387 -2,057 -17.30%
NP 1,497 3,874 2,148 2,810 5,125 2,460 4,360 -16.30%
-
NP to SH 1,497 3,874 2,148 2,810 5,125 2,460 4,360 -16.30%
-
Tax Rate 30.50% 34.27% 39.88% 40.42% 33.42% 36.05% 32.06% -
Total Cost 248,637 105,364 58,283 122,057 249,443 259,769 274,260 -1.61%
-
Net Worth 99,640 101,149 100,945 107,099 101,518 98,950 100,272 -0.10%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div 2,898 3,007 3,042 3,102 3,021 3,008 3,017 -0.66%
Div Payout % 193.63% 77.64% 141.62% 110.42% 58.96% 122.29% 69.20% -
Equity
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 99,640 101,149 100,945 107,099 101,518 98,950 100,272 -0.10%
NOSH 181,164 120,776 121,621 127,500 120,855 120,671 120,810 6.97%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 0.60% 3.55% 3.55% 2.25% 2.01% 0.94% 1.56% -
ROE 1.50% 3.83% 2.13% 2.62% 5.05% 2.49% 4.35% -
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 138.07 90.72 49.69 97.93 210.64 217.31 230.63 -8.18%
EPS 0.83 3.22 1.77 2.20 4.24 2.04 3.61 -21.71%
DPS 1.60 2.50 2.50 2.43 2.50 2.50 2.50 -7.16%
NAPS 0.55 0.84 0.83 0.84 0.84 0.82 0.83 -6.62%
Adjusted Per Share Value based on latest NOSH - 127,500
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 138.07 60.30 33.36 68.92 140.52 144.75 153.79 -1.77%
EPS 0.83 2.14 1.19 1.55 2.83 1.36 2.41 -16.26%
DPS 1.60 1.66 1.68 1.71 1.67 1.66 1.67 -0.71%
NAPS 0.55 0.5583 0.5572 0.5912 0.5604 0.5462 0.5535 -0.10%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 0.505 1.03 0.67 0.75 0.72 0.55 0.74 -
P/RPS 0.37 1.14 1.35 0.77 0.34 0.25 0.32 2.44%
P/EPS 61.11 32.02 37.94 34.03 16.98 26.98 20.50 19.94%
EY 1.64 3.12 2.64 2.94 5.89 3.71 4.88 -16.60%
DY 3.17 2.43 3.73 3.24 3.47 4.55 3.38 -1.06%
P/NAPS 0.92 1.23 0.81 0.89 0.86 0.67 0.89 0.55%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 26/10/17 27/10/16 27/10/15 30/10/14 29/10/13 25/10/12 27/10/11 -
Price 0.49 1.31 0.72 0.70 0.83 0.55 0.60 -
P/RPS 0.35 1.44 1.45 0.71 0.39 0.25 0.26 5.07%
P/EPS 59.30 40.72 40.77 31.76 19.57 26.98 16.63 23.57%
EY 1.69 2.46 2.45 3.15 5.11 3.71 6.01 -19.04%
DY 3.27 1.91 3.47 3.48 3.01 4.55 4.17 -3.96%
P/NAPS 0.89 1.56 0.87 0.83 0.99 0.67 0.72 3.59%

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