[PAOS] YoY TTM Result on 31-Aug-2015 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- 22.81%
YoY- -23.56%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 309,079 250,134 109,238 60,431 124,867 254,568 262,229 2.77%
PBT 1,497 2,154 5,894 3,573 4,716 7,697 3,847 -14.54%
Tax -678 -657 -2,020 -1,425 -1,906 -2,572 -1,387 -11.24%
NP 819 1,497 3,874 2,148 2,810 5,125 2,460 -16.74%
-
NP to SH 819 1,497 3,874 2,148 2,810 5,125 2,460 -16.74%
-
Tax Rate 45.29% 30.50% 34.27% 39.88% 40.42% 33.42% 36.05% -
Total Cost 308,260 248,637 105,364 58,283 122,057 249,443 259,769 2.89%
-
Net Worth 99,640 99,640 101,149 100,945 107,099 101,518 98,950 0.11%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div 1,449 2,898 3,007 3,042 3,102 3,021 3,008 -11.45%
Div Payout % 176.96% 193.63% 77.64% 141.62% 110.42% 58.96% 122.29% -
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 99,640 99,640 101,149 100,945 107,099 101,518 98,950 0.11%
NOSH 181,164 181,164 120,776 121,621 127,500 120,855 120,671 7.00%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 0.26% 0.60% 3.55% 3.55% 2.25% 2.01% 0.94% -
ROE 0.82% 1.50% 3.83% 2.13% 2.62% 5.05% 2.49% -
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 170.61 138.07 90.72 49.69 97.93 210.64 217.31 -3.95%
EPS 0.45 0.83 3.22 1.77 2.20 4.24 2.04 -22.25%
DPS 0.80 1.60 2.50 2.50 2.43 2.50 2.50 -17.28%
NAPS 0.55 0.55 0.84 0.83 0.84 0.84 0.82 -6.43%
Adjusted Per Share Value based on latest NOSH - 121,621
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 170.61 138.07 60.30 33.36 68.92 140.52 144.75 2.77%
EPS 0.45 0.83 2.14 1.19 1.55 2.83 1.36 -16.82%
DPS 0.80 1.60 1.66 1.68 1.71 1.67 1.66 -11.45%
NAPS 0.55 0.55 0.5583 0.5572 0.5912 0.5604 0.5462 0.11%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.35 0.505 1.03 0.67 0.75 0.72 0.55 -
P/RPS 0.21 0.37 1.14 1.35 0.77 0.34 0.25 -2.86%
P/EPS 77.42 61.11 32.02 37.94 34.03 16.98 26.98 19.19%
EY 1.29 1.64 3.12 2.64 2.94 5.89 3.71 -16.13%
DY 2.29 3.17 2.43 3.73 3.24 3.47 4.55 -10.80%
P/NAPS 0.64 0.92 1.23 0.81 0.89 0.86 0.67 -0.76%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 25/10/18 26/10/17 27/10/16 27/10/15 30/10/14 29/10/13 25/10/12 -
Price 0.36 0.49 1.31 0.72 0.70 0.83 0.55 -
P/RPS 0.21 0.35 1.44 1.45 0.71 0.39 0.25 -2.86%
P/EPS 79.63 59.30 40.72 40.77 31.76 19.57 26.98 19.75%
EY 1.26 1.69 2.46 2.45 3.15 5.11 3.71 -16.46%
DY 2.22 3.27 1.91 3.47 3.48 3.01 4.55 -11.26%
P/NAPS 0.65 0.89 1.56 0.87 0.83 0.99 0.67 -0.50%

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