[PAOS] QoQ Annualized Quarter Result on 28-Feb-2013 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -7.13%
YoY- 79.2%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 207,086 225,860 276,415 292,254 307,608 313,248 261,214 -14.32%
PBT 8,448 10,268 7,190 7,284 8,110 8,240 3,533 78.72%
Tax -2,618 -2,920 -2,285 -1,401 -1,776 -1,772 -1,349 55.52%
NP 5,830 7,348 4,905 5,882 6,334 6,468 2,184 92.31%
-
NP to SH 5,830 7,348 4,905 5,882 6,334 6,468 2,184 92.31%
-
Tax Rate 30.99% 28.44% 31.78% 19.23% 21.90% 21.50% 38.18% -
Total Cost 201,256 218,512 271,510 286,372 301,274 306,780 259,030 -15.47%
-
Net Worth 101,601 101,518 100,274 101,536 100,328 98,950 97,737 2.61%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div 3,023 6,042 3,020 4,029 3,021 6,033 3,016 0.15%
Div Payout % 51.87% 82.24% 61.58% 68.49% 47.71% 93.28% 138.12% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 101,601 101,518 100,274 101,536 100,328 98,950 97,737 2.61%
NOSH 120,954 120,855 120,812 120,876 120,877 120,671 120,662 0.16%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 2.82% 3.25% 1.77% 2.01% 2.06% 2.06% 0.84% -
ROE 5.74% 7.24% 4.89% 5.79% 6.31% 6.54% 2.23% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 171.21 186.88 228.80 241.78 254.48 259.59 216.48 -14.46%
EPS 4.82 6.08 4.06 4.87 5.24 5.36 1.81 92.00%
DPS 2.50 5.00 2.50 3.33 2.50 5.00 2.50 0.00%
NAPS 0.84 0.84 0.83 0.84 0.83 0.82 0.81 2.45%
Adjusted Per Share Value based on latest NOSH - 120,873
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 114.31 124.67 152.58 161.32 169.80 172.91 144.19 -14.33%
EPS 3.22 4.06 2.71 3.25 3.50 3.57 1.21 91.92%
DPS 1.67 3.34 1.67 2.22 1.67 3.33 1.67 0.00%
NAPS 0.5608 0.5604 0.5535 0.5605 0.5538 0.5462 0.5395 2.61%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.71 0.72 0.605 0.57 0.55 0.55 0.60 -
P/RPS 0.41 0.39 0.26 0.24 0.22 0.21 0.28 28.91%
P/EPS 14.73 11.84 14.90 11.71 10.50 10.26 33.15 -41.74%
EY 6.79 8.44 6.71 8.54 9.53 9.75 3.02 71.53%
DY 3.52 6.94 4.13 5.85 4.55 9.09 4.17 -10.67%
P/NAPS 0.85 0.86 0.73 0.68 0.66 0.67 0.74 9.67%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 27/01/14 29/10/13 29/07/13 24/04/13 29/01/13 25/10/12 31/07/12 -
Price 0.80 0.83 0.60 0.65 0.60 0.55 0.53 -
P/RPS 0.47 0.44 0.26 0.27 0.24 0.21 0.24 56.46%
P/EPS 16.60 13.65 14.78 13.36 11.45 10.26 29.28 -31.47%
EY 6.03 7.33 6.77 7.49 8.73 9.75 3.42 45.89%
DY 3.13 6.02 4.17 5.13 4.17 9.09 4.72 -23.93%
P/NAPS 0.95 0.99 0.72 0.77 0.72 0.67 0.65 28.75%

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