[PAOS] QoQ Annualized Quarter Result on 28-Feb-2010 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- -14.18%
YoY- 2.74%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 187,258 157,424 143,623 167,333 198,524 230,516 312,132 -28.84%
PBT 2,934 2,104 1,894 2,378 2,812 3,276 9,935 -55.62%
Tax -500 -200 -796 -926 -1,120 -1,440 -225 70.20%
NP 2,434 1,904 1,098 1,452 1,692 1,836 9,710 -60.21%
-
NP to SH 2,434 1,904 1,098 1,452 1,692 1,836 9,710 -60.21%
-
Tax Rate 17.04% 9.51% 42.03% 38.94% 39.83% 43.96% 2.26% -
Total Cost 184,824 155,520 142,525 165,881 196,832 228,680 302,422 -27.96%
-
Net Worth 97,600 100,082 97,734 100,430 99,102 100,255 100,240 -1.76%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 3,012 6,102 3,016 4,033 3,021 6,039 3,019 -0.15%
Div Payout % 123.76% 320.51% 274.73% 277.78% 178.57% 328.95% 31.09% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 97,600 100,082 97,734 100,430 99,102 100,255 100,240 -1.76%
NOSH 120,495 122,051 120,659 121,000 120,857 120,789 120,771 -0.15%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 1.30% 1.21% 0.76% 0.87% 0.85% 0.80% 3.11% -
ROE 2.49% 1.90% 1.12% 1.45% 1.71% 1.83% 9.69% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 155.41 128.98 119.03 138.29 164.26 190.84 258.45 -28.73%
EPS 2.02 1.56 0.91 1.20 1.40 1.52 8.04 -60.14%
DPS 2.50 5.00 2.50 3.33 2.50 5.00 2.50 0.00%
NAPS 0.81 0.82 0.81 0.83 0.82 0.83 0.83 -1.61%
Adjusted Per Share Value based on latest NOSH - 121,499
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 103.36 86.90 79.28 92.37 109.58 127.24 172.29 -28.84%
EPS 1.34 1.05 0.61 0.80 0.93 1.01 5.36 -60.28%
DPS 1.66 3.37 1.67 2.23 1.67 3.33 1.67 -0.39%
NAPS 0.5387 0.5524 0.5395 0.5544 0.547 0.5534 0.5533 -1.76%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.85 0.81 0.87 0.98 0.88 0.90 1.04 -
P/RPS 0.55 0.63 0.73 0.71 0.54 0.47 0.40 23.62%
P/EPS 42.08 51.92 95.60 81.67 62.86 59.21 12.94 119.33%
EY 2.38 1.93 1.05 1.22 1.59 1.69 7.73 -54.37%
DY 2.94 6.17 2.87 3.40 2.84 5.56 2.40 14.47%
P/NAPS 1.05 0.99 1.07 1.18 1.07 1.08 1.25 -10.96%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 25/01/11 28/10/10 29/07/10 29/04/10 27/01/10 28/10/09 30/07/09 -
Price 0.71 0.83 0.82 0.95 0.89 0.88 0.93 -
P/RPS 0.46 0.64 0.69 0.69 0.54 0.46 0.36 17.73%
P/EPS 35.15 53.21 90.11 79.17 63.57 57.89 11.57 109.62%
EY 2.85 1.88 1.11 1.26 1.57 1.73 8.65 -52.26%
DY 3.52 6.02 3.05 3.51 2.81 5.68 2.69 19.61%
P/NAPS 0.88 1.01 1.01 1.14 1.09 1.06 1.12 -14.83%

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