[PAOS] QoQ Annualized Quarter Result on 29-Feb-2004 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- -8.88%
YoY- 32.3%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 279,794 312,344 402,565 404,624 435,060 501,616 374,193 -17.57%
PBT 4,640 4,928 9,261 10,580 11,542 11,360 7,780 -29.08%
Tax -714 -688 -1,614 -2,213 -2,360 -2,320 -1,403 -36.17%
NP 3,926 4,240 7,647 8,366 9,182 9,040 6,377 -27.56%
-
NP to SH 3,926 4,240 7,647 8,366 9,182 9,040 6,377 -27.56%
-
Tax Rate 15.39% 13.96% 17.43% 20.92% 20.45% 20.42% 18.03% -
Total Cost 275,868 308,104 394,918 396,257 425,878 492,576 367,816 -17.40%
-
Net Worth 110,532 109,613 109,242 112,829 111,004 108,770 109,989 0.32%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div 3,020 - 4,526 2,011 3,016 - 4,507 -23.37%
Div Payout % 76.92% - 59.19% 24.04% 32.85% - 70.69% -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 110,532 109,613 109,242 112,829 111,004 108,770 109,989 0.32%
NOSH 60,400 60,227 60,355 60,336 60,328 60,427 60,103 0.32%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 1.40% 1.36% 1.90% 2.07% 2.11% 1.80% 1.70% -
ROE 3.55% 3.87% 7.00% 7.42% 8.27% 8.31% 5.80% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 463.24 518.61 666.99 670.61 721.15 830.11 622.58 -17.84%
EPS 6.50 7.04 12.67 13.87 15.22 14.96 10.61 -27.80%
DPS 5.00 0.00 7.50 3.33 5.00 0.00 7.50 -23.62%
NAPS 1.83 1.82 1.81 1.87 1.84 1.80 1.83 0.00%
Adjusted Per Share Value based on latest NOSH - 60,358
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 154.44 172.41 222.21 223.35 240.15 276.89 206.55 -17.57%
EPS 2.17 2.34 4.22 4.62 5.07 4.99 3.52 -27.50%
DPS 1.67 0.00 2.50 1.11 1.67 0.00 2.49 -23.32%
NAPS 0.6101 0.6051 0.603 0.6228 0.6127 0.6004 0.6071 0.32%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 1.11 1.05 1.05 1.04 1.04 1.03 1.04 -
P/RPS 0.24 0.20 0.16 0.16 0.14 0.12 0.17 25.76%
P/EPS 17.08 14.91 8.29 7.50 6.83 6.89 9.80 44.67%
EY 5.86 6.70 12.07 13.33 14.63 14.52 10.20 -30.82%
DY 4.50 0.00 7.14 3.21 4.81 0.00 7.21 -26.90%
P/NAPS 0.61 0.58 0.58 0.56 0.57 0.57 0.57 4.61%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 28/01/05 29/10/04 30/07/04 29/04/04 30/01/04 30/10/03 31/07/03 -
Price 1.18 1.05 1.10 1.12 1.04 1.03 1.07 -
P/RPS 0.25 0.20 0.16 0.17 0.14 0.12 0.17 29.22%
P/EPS 18.15 14.91 8.68 8.08 6.83 6.89 10.08 47.84%
EY 5.51 6.70 11.52 12.38 14.63 14.52 9.92 -32.35%
DY 4.24 0.00 6.82 2.98 4.81 0.00 7.01 -28.41%
P/NAPS 0.64 0.58 0.61 0.60 0.57 0.57 0.58 6.76%

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